Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.64% first-year return on $157k initial cash invested.
-6.64%
Cash On Cash
4.71%
Cap Rate
0.79
DSCR
$4,956
Rent
-$871
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,956 income − $5,827 expenses = $871 out of pocket
Investment Breakdown
|
Purchase Price
$664k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$157k
Downpayment
20%
$133k
Closing costs
1%
$6,641
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,956
Total Expenses
$5,827
Mortgage P&I
66%
$3,282
Property Taxes
13%
$622
Home Insurance
5%
$238
HOA
0%
$0
Property Management
12%
$595
CapEx
4%
$198
Vacancy
3%
$149
Maintenance
4%
$198
Other
11%
$545