Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.32% first-year return on $156k initial cash invested.
-4.32%
Cash On Cash
5.3%
Cap Rate
0.89
DSCR
$5,142
Rent
-$562
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,142 income − $5,704 expenses = $562 out of pocket
Investment Breakdown
|
Purchase Price
$657k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$156k
Downpayment
20%
$131k
Closing costs
1%
$6,570
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,142
Total Expenses
$5,704
Mortgage P&I
63%
$3,260
Property Taxes
7%
$383
Home Insurance
6%
$289
HOA
0%
$23
Property Management
12%
$617
CapEx
4%
$206
Vacancy
3%
$154
Maintenance
4%
$206
Other
11%
$566