Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.85% first-year return on $158k initial cash invested.
-10.85%
Cash On Cash
3.66%
Cap Rate
0.61
DSCR
$3,495
Rent
-$1,430
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,495 income − $4,925 expenses = $1,430 out of pocket
Investment Breakdown
|
Purchase Price
$668k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$158k
Downpayment
20%
$134k
Closing costs
1%
$6,677
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,495
Total Expenses
$4,925
Mortgage P&I
95%
$3,325
Property Taxes
5%
$172
Home Insurance
7%
$240
HOA
0%
$0
Property Management
12%
$419
CapEx
4%
$140
Vacancy
3%
$105
Maintenance
4%
$140
Other
11%
$384