Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.32% first-year return on $158k initial cash invested.
-17.32%
Cash On Cash
2.02%
Cap Rate
0.34
DSCR
$2,450
Rent
-$2,284
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,450 income − $4,734 expenses = $2,284 out of pocket
Investment Breakdown
|
Purchase Price
$668k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$158k
Downpayment
20%
$134k
Closing costs
1%
$6,680
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,450
Total Expenses
$4,734
Mortgage P&I
135%
$3,308
Property Taxes
14%
$352
Home Insurance
10%
$240
HOA
0%
$0
Property Management
12%
$294
CapEx
4%
$98
Vacancy
3%
$74
Maintenance
4%
$98
Other
11%
$270