Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.63% first-year return on $157k initial cash invested.
-9.63%
Cash On Cash
4.63%
Cap Rate
0.71
DSCR
$4,881
Rent
-$1,258
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,881 income − $6,139 expenses = $1,258 out of pocket
Investment Breakdown
|
Purchase Price
$661k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$157k
Downpayment
20%
$132k
Closing costs
1%
$6,610
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,881
Total Expenses
$6,139
Mortgage P&I
74%
$3,615
Property Taxes
13%
$632
Home Insurance
5%
$233
HOA
0%
$0
Property Management
12%
$586
CapEx
4%
$195
Vacancy
3%
$146
Maintenance
4%
$195
Other
11%
$537