Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.01% first-year return on $158k initial cash invested.
-12.01%
Cash On Cash
3.38%
Cap Rate
0.57
DSCR
$3,496
Rent
-$1,581
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,496 income − $5,077 expenses = $1,581 out of pocket
Investment Breakdown
|
Purchase Price
$666k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$158k
Downpayment
20%
$133k
Closing costs
1%
$6,664
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,496
Total Expenses
$5,077
Mortgage P&I
95%
$3,320
Property Taxes
7%
$259
Home Insurance
7%
$240
HOA
2%
$68
Property Management
12%
$420
CapEx
4%
$140
Vacancy
3%
$105
Maintenance
4%
$140
Other
11%
$385