Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.99% first-year return on $159k initial cash invested.
-4.99%
Cash On Cash
5.08%
Cap Rate
0.86
DSCR
$5,199
Rent
-$659
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,199 income − $5,858 expenses = $659 out of pocket
Investment Breakdown
|
Purchase Price
$669k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$159k
Downpayment
20%
$134k
Closing costs
1%
$6,693
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,199
Total Expenses
$5,858
Mortgage P&I
63%
$3,284
Property Taxes
11%
$570
Home Insurance
5%
$236
HOA
0%
$0
Property Management
12%
$624
CapEx
4%
$208
Vacancy
3%
$156
Maintenance
4%
$208
Other
11%
$572