Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.96% first-year return on $157k initial cash invested.
-14.96%
Cash On Cash
2.57%
Cap Rate
0.43
DSCR
$2,895
Rent
-$1,960
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,895 income − $4,855 expenses = $1,960 out of pocket
Investment Breakdown
|
Purchase Price
$663k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$157k
Downpayment
20%
$133k
Closing costs
1%
$6,627
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,895
Total Expenses
$4,855
Mortgage P&I
113%
$3,261
Property Taxes
13%
$365
Home Insurance
8%
$245
HOA
0%
$0
Property Management
12%
$347
CapEx
4%
$116
Vacancy
3%
$87
Maintenance
4%
$116
Other
11%
$318