Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.6% first-year return on $158k initial cash invested.
-8.6%
Cash On Cash
4.96%
Cap Rate
0.75
DSCR
$5,122
Rent
-$1,132
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,122 income − $6,254 expenses = $1,132 out of pocket
Investment Breakdown
|
Purchase Price
$667k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$158k
Downpayment
20%
$133k
Closing costs
1%
$6,668
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,122
Total Expenses
$6,254
Mortgage P&I
72%
$3,684
Property Taxes
9%
$444
Home Insurance
5%
$236
HOA
3%
$148
Property Management
12%
$615
CapEx
4%
$205
Vacancy
3%
$154
Maintenance
4%
$205
Other
11%
$563