Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.12% first-year return on $158k initial cash invested.
-9.12%
Cash On Cash
4.37%
Cap Rate
0.71
DSCR
$5,488
Rent
-$1,202
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,488 income − $6,690 expenses = $1,202 out of pocket
Investment Breakdown
|
Purchase Price
$668k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$158k
Downpayment
20%
$134k
Closing costs
1%
$6,678
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,488
Total Expenses
$6,690
Mortgage P&I
62%
$3,416
Property Taxes
21%
$1,172
Home Insurance
4%
$234
HOA
0%
$0
Property Management
12%
$659
CapEx
4%
$220
Vacancy
3%
$165
Maintenance
4%
$220
Other
11%
$604