Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.22% first-year return on $158k initial cash invested.
-6.22%
Cash On Cash
4.91%
Cap Rate
0.82
DSCR
$5,973
Rent
-$819
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,973 income − $6,792 expenses = $819 out of pocket
Investment Breakdown
|
Purchase Price
$667k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$158k
Downpayment
20%
$133k
Closing costs
1%
$6,665
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,973
Total Expenses
$6,792
Mortgage P&I
55%
$3,306
Property Taxes
18%
$1,082
Home Insurance
4%
$245
HOA
2%
$128
Property Management
12%
$717
CapEx
4%
$239
Vacancy
3%
$179
Maintenance
4%
$239
Other
11%
$657