Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.62% first-year return on $157k initial cash invested.
-8.62%
Cash On Cash
4.44%
Cap Rate
0.73
DSCR
$5,410
Rent
-$1,128
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,410 income − $6,538 expenses = $1,128 out of pocket
Investment Breakdown
|
Purchase Price
$662k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$157k
Downpayment
20%
$132k
Closing costs
1%
$6,621
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,410
Total Expenses
$6,538
Mortgage P&I
62%
$3,364
Property Taxes
20%
$1,100
Home Insurance
4%
$236
HOA
0%
$0
Property Management
12%
$649
CapEx
4%
$216
Vacancy
3%
$162
Maintenance
4%
$216
Other
11%
$595