Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.39% first-year return on $156k initial cash invested.
-4.39%
Cash On Cash
5.56%
Cap Rate
0.9
DSCR
$5,616
Rent
-$572
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,616 income − $6,188 expenses = $572 out of pocket
Investment Breakdown
|
Purchase Price
$659k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$156k
Downpayment
20%
$132k
Closing costs
1%
$6,590
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,616
Total Expenses
$6,188
Mortgage P&I
61%
$3,399
Property Taxes
12%
$648
Home Insurance
4%
$231
HOA
0%
$0
Property Management
12%
$674
CapEx
4%
$225
Vacancy
3%
$168
Maintenance
4%
$225
Other
11%
$618