Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.37% first-year return on $158k initial cash invested.
-11.37%
Cash On Cash
3.63%
Cap Rate
0.6
DSCR
$3,603
Rent
-$1,494
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,603 income − $5,097 expenses = $1,494 out of pocket
Investment Breakdown
|
Purchase Price
$665k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$158k
Downpayment
20%
$133k
Closing costs
1%
$6,650
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,603
Total Expenses
$5,097
Mortgage P&I
93%
$3,362
Property Taxes
8%
$278
Home Insurance
6%
$233
HOA
0%
$0
Property Management
12%
$432
CapEx
4%
$144
Vacancy
3%
$108
Maintenance
4%
$144
Other
11%
$396