Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.21% first-year return on $158k initial cash invested.
-1.21%
Cash On Cash
6.2%
Cap Rate
1.04
DSCR
$7,354
Rent
-$159
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,354 income − $7,513 expenses = $159 out of pocket
Investment Breakdown
|
Purchase Price
$666k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$158k
Downpayment
20%
$133k
Closing costs
1%
$6,659
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$7,354
Total Expenses
$7,513
Mortgage P&I
45%
$3,303
Property Taxes
9%
$653
Home Insurance
3%
$243
HOA
11%
$814
Property Management
12%
$882
CapEx
4%
$294
Vacancy
3%
$221
Maintenance
4%
$294
Other
11%
$809