Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.39% first-year return on $156k initial cash invested.
-6.39%
Cash On Cash
4.87%
Cap Rate
0.81
DSCR
$5,307
Rent
-$830
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,307 income − $6,137 expenses = $830 out of pocket
Investment Breakdown
|
Purchase Price
$656k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$156k
Downpayment
20%
$131k
Closing costs
1%
$6,563
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,307
Total Expenses
$6,137
Mortgage P&I
62%
$3,280
Property Taxes
12%
$650
Home Insurance
4%
$233
HOA
3%
$170
Property Management
12%
$637
CapEx
4%
$212
Vacancy
3%
$159
Maintenance
4%
$212
Other
11%
$584