Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.78% first-year return on $157k initial cash invested.
-5.78%
Cash On Cash
5.07%
Cap Rate
0.84
DSCR
$5,258
Rent
-$755
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,258 income − $6,013 expenses = $755 out of pocket
Investment Breakdown
|
Purchase Price
$661k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$157k
Downpayment
20%
$132k
Closing costs
1%
$6,609
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,258
Total Expenses
$6,013
Mortgage P&I
63%
$3,335
Property Taxes
13%
$657
Home Insurance
4%
$234
HOA
0%
$0
Property Management
12%
$631
CapEx
4%
$210
Vacancy
3%
$158
Maintenance
4%
$210
Other
11%
$578