Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.55% first-year return on $158k initial cash invested.
-10.55%
Cash On Cash
4.02%
Cap Rate
0.65
DSCR
$4,046
Rent
-$1,390
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,046 income − $5,436 expenses = $1,390 out of pocket
Investment Breakdown
|
Purchase Price
$667k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$158k
Downpayment
20%
$133k
Closing costs
1%
$6,669
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,046
Total Expenses
$5,436
Mortgage P&I
86%
$3,464
Property Taxes
7%
$289
Home Insurance
7%
$280
HOA
1%
$27
Property Management
12%
$486
CapEx
4%
$162
Vacancy
3%
$121
Maintenance
4%
$162
Other
11%
$445