Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.06% first-year return on $158k initial cash invested.
-9.06%
Cash On Cash
4.22%
Cap Rate
0.69
DSCR
$4,107
Rent
-$1,191
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,107 income − $5,298 expenses = $1,191 out of pocket
Investment Breakdown
|
Purchase Price
$666k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$158k
Downpayment
20%
$133k
Closing costs
1%
$6,656
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,107
Total Expenses
$5,298
Mortgage P&I
82%
$3,365
Property Taxes
7%
$284
Home Insurance
6%
$236
HOA
0%
$17
Property Management
12%
$493
CapEx
4%
$164
Vacancy
3%
$123
Maintenance
4%
$164
Other
11%
$452