Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.11% first-year return on $156k initial cash invested.
-4.11%
Cash On Cash
5.7%
Cap Rate
0.91
DSCR
$5,782
Rent
-$535
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,782 income − $6,317 expenses = $535 out of pocket
Investment Breakdown
|
Purchase Price
$658k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$156k
Downpayment
20%
$132k
Closing costs
1%
$6,576
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,782
Total Expenses
$6,317
Mortgage P&I
59%
$3,428
Property Taxes
12%
$688
Home Insurance
4%
$236
HOA
0%
$0
Property Management
12%
$694
CapEx
4%
$231
Vacancy
3%
$173
Maintenance
4%
$231
Other
11%
$636