Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.96% first-year return on $157k initial cash invested.
-8.96%
Cash On Cash
4.45%
Cap Rate
0.72
DSCR
$4,956
Rent
-$1,176
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,956 income − $6,132 expenses = $1,176 out of pocket
Investment Breakdown
|
Purchase Price
$664k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$157k
Downpayment
20%
$133k
Closing costs
1%
$6,641
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,956
Total Expenses
$6,132
Mortgage P&I
69%
$3,442
Property Taxes
13%
$631
Home Insurance
5%
$234
HOA
3%
$140
Property Management
12%
$595
CapEx
4%
$198
Vacancy
3%
$149
Maintenance
4%
$198
Other
11%
$545