Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.86% first-year return on $158k initial cash invested.
-3.86%
Cash On Cash
5.53%
Cap Rate
0.91
DSCR
$5,157
Rent
-$507
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,157 income − $5,664 expenses = $507 out of pocket
Investment Breakdown
|
Purchase Price
$666k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$158k
Downpayment
20%
$133k
Closing costs
1%
$6,657
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,157
Total Expenses
$5,664
Mortgage P&I
65%
$3,369
Property Taxes
5%
$273
Home Insurance
5%
$269
HOA
0%
$0
Property Management
12%
$619
CapEx
4%
$206
Vacancy
3%
$155
Maintenance
4%
$206
Other
11%
$567