Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.04% first-year return on $158k initial cash invested.
-12.04%
Cash On Cash
3.3%
Cap Rate
0.56
DSCR
$3,993
Rent
-$1,584
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,993 income − $5,577 expenses = $1,584 out of pocket
Investment Breakdown
|
Purchase Price
$666k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$158k
Downpayment
20%
$133k
Closing costs
1%
$6,659
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,993
Total Expenses
$5,577
Mortgage P&I
81%
$3,253
Property Taxes
18%
$726
Home Insurance
6%
$240
HOA
0%
$0
Property Management
12%
$479
CapEx
4%
$160
Vacancy
3%
$120
Maintenance
4%
$160
Other
11%
$439