Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.37% first-year return on $158k initial cash invested.
-4.37%
Cash On Cash
5.92%
Cap Rate
0.9
DSCR
$5,708
Rent
-$575
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,708 income − $6,283 expenses = $575 out of pocket
Investment Breakdown
|
Purchase Price
$667k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$158k
Downpayment
20%
$133k
Closing costs
1%
$6,666
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,708
Total Expenses
$6,283
Mortgage P&I
64%
$3,638
Property Taxes
8%
$467
Home Insurance
4%
$238
HOA
0%
$0
Property Management
12%
$685
CapEx
4%
$228
Vacancy
3%
$171
Maintenance
4%
$228
Other
11%
$628