Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.86% first-year return on $157k initial cash invested.
-4.86%
Cash On Cash
5.61%
Cap Rate
0.89
DSCR
$5,847
Rent
-$635
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,847 income − $6,482 expenses = $635 out of pocket
Investment Breakdown
|
Purchase Price
$662k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$157k
Downpayment
20%
$132k
Closing costs
1%
$6,615
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,847
Total Expenses
$6,482
Mortgage P&I
60%
$3,495
Property Taxes
11%
$634
Home Insurance
4%
$240
HOA
2%
$125
Property Management
12%
$702
CapEx
4%
$234
Vacancy
3%
$175
Maintenance
4%
$234
Other
11%
$643