Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.96% first-year return on $158k initial cash invested.
-12.96%
Cash On Cash
3.53%
Cap Rate
0.56
DSCR
$4,354
Rent
-$1,710
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,354 income − $6,064 expenses = $1,710 out of pocket
Investment Breakdown
|
Purchase Price
$668k
Downpayment
20.0%
Interest Rate
6.8%
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
$4,354
Total Expenses
$6,064
Mortgage P&I
80%
$3,503
Property Taxes
15%
$666
Home Insurance
6%
$241
HOA
4%
$174
Property Management
12%
$522
CapEx
4%
$174
Vacancy
3%
$131
Maintenance
4%
$174
Other
11%
$479