Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.51% first-year return on $158k initial cash invested.
-13.51%
Cash On Cash
3.18%
Cap Rate
0.52
DSCR
$4,050
Rent
-$1,775
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,050 income − $5,825 expenses = $1,775 out of pocket
Investment Breakdown
|
Purchase Price
$665k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$158k
Downpayment
20%
$133k
Closing costs
1%
$6,650
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,050
Total Expenses
$5,825
Mortgage P&I
83%
$3,374
Property Taxes
21%
$840
Home Insurance
6%
$233
HOA
0%
$0
Property Management
12%
$486
CapEx
4%
$162
Vacancy
3%
$122
Maintenance
4%
$162
Other
11%
$446