Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.33% first-year return on $158k initial cash invested.
-7.33%
Cash On Cash
4.8%
Cap Rate
0.78
DSCR
$5,018
Rent
-$967
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,018 income − $5,985 expenses = $967 out of pocket
Investment Breakdown
|
Purchase Price
$668k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$158k
Downpayment
20%
$134k
Closing costs
1%
$6,677
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,018
Total Expenses
$5,985
Mortgage P&I
69%
$3,439
Property Taxes
11%
$576
Home Insurance
5%
$259
HOA
0%
$4
Property Management
12%
$602
CapEx
4%
$201
Vacancy
3%
$151
Maintenance
4%
$201
Other
11%
$552