Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.76% first-year return on $157k initial cash invested.
-5.76%
Cash On Cash
4.91%
Cap Rate
0.83
DSCR
$5,166
Rent
-$753
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,166 income − $5,919 expenses = $753 out of pocket
Investment Breakdown
|
Purchase Price
$662k
Downpayment
20.0%
Interest Rate
6.2%
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
$5,166
Total Expenses
$5,919
Mortgage P&I
63%
$3,251
Property Taxes
13%
$647
Home Insurance
5%
$234
HOA
1%
$30
Property Management
12%
$620
CapEx
4%
$207
Vacancy
3%
$155
Maintenance
4%
$207
Other
11%
$568