Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.3% first-year return on $157k initial cash invested.
-5.3%
Cash On Cash
5.32%
Cap Rate
0.86
DSCR
$5,224
Rent
-$691
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,224 income − $5,915 expenses = $691 out of pocket
Investment Breakdown
|
Purchase Price
$660k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$157k
Downpayment
20%
$132k
Closing costs
1%
$6,598
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,224
Total Expenses
$5,915
Mortgage P&I
65%
$3,409
Property Taxes
10%
$533
Home Insurance
4%
$196
HOA
0%
$0
Property Management
12%
$627
CapEx
4%
$209
Vacancy
3%
$157
Maintenance
4%
$209
Other
11%
$575