Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.62% first-year return on $156k initial cash invested.
-6.62%
Cash On Cash
4.9%
Cap Rate
0.81
DSCR
$5,643
Rent
-$862
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,643 income − $6,505 expenses = $862 out of pocket
Investment Breakdown
|
Purchase Price
$659k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$156k
Downpayment
20%
$132k
Closing costs
1%
$6,588
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,643
Total Expenses
$6,505
Mortgage P&I
59%
$3,325
Property Taxes
18%
$1,033
Home Insurance
4%
$228
HOA
0%
$0
Property Management
12%
$677
CapEx
4%
$226
Vacancy
3%
$169
Maintenance
4%
$226
Other
11%
$621