Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.13% first-year return on $157k initial cash invested.
-14.13%
Cash On Cash
3.09%
Cap Rate
0.5
DSCR
$4,047
Rent
-$1,846
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,047 income − $5,893 expenses = $1,846 out of pocket
Investment Breakdown
|
Purchase Price
$661k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$157k
Downpayment
20%
$132k
Closing costs
1%
$6,608
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,047
Total Expenses
$5,893
Mortgage P&I
84%
$3,387
Property Taxes
15%
$624
Home Insurance
6%
$236
HOA
7%
$270
Property Management
12%
$486
CapEx
4%
$162
Vacancy
3%
$121
Maintenance
4%
$162
Other
11%
$445