Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.13% first-year return on $156k initial cash invested.
-4.13%
Cash On Cash
5.41%
Cap Rate
0.9
DSCR
$5,392
Rent
-$536
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,392 income − $5,928 expenses = $536 out of pocket
Investment Breakdown
|
Purchase Price
$656k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$156k
Downpayment
20%
$131k
Closing costs
1%
$6,556
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,392
Total Expenses
$5,928
Mortgage P&I
61%
$3,278
Property Taxes
10%
$548
Home Insurance
4%
$231
HOA
1%
$37
Property Management
12%
$647
CapEx
4%
$216
Vacancy
3%
$162
Maintenance
4%
$216
Other
11%
$593