Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.1% first-year return on $157k initial cash invested.
-6.1%
Cash On Cash
5.24%
Cap Rate
0.83
DSCR
$5,338
Rent
-$800
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,338 income − $6,138 expenses = $800 out of pocket
Investment Breakdown
|
Purchase Price
$664k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$157k
Downpayment
20%
$133k
Closing costs
1%
$6,640
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,338
Total Expenses
$6,138
Mortgage P&I
65%
$3,487
Property Taxes
11%
$603
Home Insurance
4%
$232
HOA
0%
$0
Property Management
12%
$641
CapEx
4%
$214
Vacancy
3%
$160
Maintenance
4%
$214
Other
11%
$587