Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.19% first-year return on $157k initial cash invested.
-7.19%
Cash On Cash
4.73%
Cap Rate
0.77
DSCR
$4,504
Rent
-$942
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,504 income − $5,446 expenses = $942 out of pocket
Investment Breakdown
|
Purchase Price
$663k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$157k
Downpayment
20%
$133k
Closing costs
1%
$6,625
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,504
Total Expenses
$5,446
Mortgage P&I
75%
$3,374
Property Taxes
7%
$297
Home Insurance
5%
$245
HOA
0%
$0
Property Management
12%
$540
CapEx
4%
$180
Vacancy
3%
$135
Maintenance
4%
$180
Other
11%
$495