Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.28% first-year return on $157k initial cash invested.
-10.28%
Cash On Cash
3.91%
Cap Rate
0.65
DSCR
$4,594
Rent
-$1,349
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,594 income − $5,943 expenses = $1,349 out of pocket
Investment Breakdown
|
Purchase Price
$664k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$157k
Downpayment
20%
$133k
Closing costs
1%
$6,642
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,594
Total Expenses
$5,943
Mortgage P&I
72%
$3,329
Property Taxes
12%
$574
Home Insurance
5%
$238
HOA
5%
$240
Property Management
12%
$551
CapEx
4%
$184
Vacancy
3%
$138
Maintenance
4%
$184
Other
11%
$505