Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.07% first-year return on $157k initial cash invested.
-10.07%
Cash On Cash
3.9%
Cap Rate
0.65
DSCR
$3,837
Rent
-$1,321
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,837 income − $5,158 expenses = $1,321 out of pocket
Investment Breakdown
|
Purchase Price
$664k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$157k
Downpayment
20%
$133k
Closing costs
1%
$6,636
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,837
Total Expenses
$5,158
Mortgage P&I
87%
$3,324
Property Taxes
6%
$243
Home Insurance
6%
$236
HOA
1%
$52
Property Management
12%
$460
CapEx
4%
$153
Vacancy
3%
$115
Maintenance
4%
$153
Other
11%
$422