Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.67% first-year return on $157k initial cash invested.
-11.67%
Cash On Cash
3.49%
Cap Rate
0.58
DSCR
$3,686
Rent
-$1,526
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,686 income − $5,212 expenses = $1,526 out of pocket
Investment Breakdown
|
Purchase Price
$662k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$157k
Downpayment
20%
$132k
Closing costs
1%
$6,615
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,686
Total Expenses
$5,212
Mortgage P&I
90%
$3,302
Property Taxes
11%
$412
Home Insurance
7%
$246
HOA
0%
$0
Property Management
12%
$442
CapEx
4%
$147
Vacancy
3%
$111
Maintenance
4%
$147
Other
11%
$405