Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.7% first-year return on $157k initial cash invested.
-10.7%
Cash On Cash
3.74%
Cap Rate
0.63
DSCR
$4,516
Rent
-$1,402
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,516 income − $5,918 expenses = $1,402 out of pocket
Investment Breakdown
|
Purchase Price
$663k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$157k
Downpayment
20%
$133k
Closing costs
1%
$6,627
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,516
Total Expenses
$5,918
Mortgage P&I
73%
$3,287
Property Taxes
15%
$688
Home Insurance
5%
$242
HOA
4%
$165
Property Management
12%
$542
CapEx
4%
$181
Vacancy
3%
$135
Maintenance
4%
$181
Other
11%
$497