Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.72% first-year return on $157k initial cash invested.
-14.72%
Cash On Cash
2.78%
Cap Rate
0.46
DSCR
$3,543
Rent
-$1,928
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,543 income − $5,471 expenses = $1,928 out of pocket
Investment Breakdown
|
Purchase Price
$663k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$157k
Downpayment
20%
$133k
Closing costs
1%
$6,629
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,543
Total Expenses
$5,471
Mortgage P&I
94%
$3,321
Property Taxes
20%
$708
Home Insurance
7%
$237
HOA
0%
$0
Property Management
12%
$425
CapEx
4%
$142
Vacancy
3%
$106
Maintenance
4%
$142
Other
11%
$390