Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.69% first-year return on $157k initial cash invested.
-3.69%
Cash On Cash
5.49%
Cap Rate
0.91
DSCR
$4,736
Rent
-$482
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,736 income − $5,218 expenses = $482 out of pocket
Investment Breakdown
|
Purchase Price
$660k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$157k
Downpayment
20%
$132k
Closing costs
1%
$6,599
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,736
Total Expenses
$5,218
Mortgage P&I
70%
$3,310
Property Taxes
1%
$68
Home Insurance
5%
$231
HOA
0%
$0
Property Management
12%
$568
CapEx
4%
$189
Vacancy
3%
$142
Maintenance
4%
$189
Other
11%
$521