Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.13% first-year return on $157k initial cash invested.
-11.13%
Cash On Cash
3.53%
Cap Rate
0.6
DSCR
$3,800
Rent
-$1,458
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,800 income − $5,258 expenses = $1,458 out of pocket
Investment Breakdown
|
Purchase Price
$663k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$157k
Downpayment
20%
$133k
Closing costs
1%
$6,629
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,800
Total Expenses
$5,258
Mortgage P&I
86%
$3,257
Property Taxes
12%
$473
Home Insurance
6%
$236
HOA
0%
$0
Property Management
12%
$456
CapEx
4%
$152
Vacancy
3%
$114
Maintenance
4%
$152
Other
11%
$418