Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.08% first-year return on $158k initial cash invested.
-12.08%
Cash On Cash
3.43%
Cap Rate
0.57
DSCR
$3,430
Rent
-$1,591
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,430 income − $5,021 expenses = $1,591 out of pocket
Investment Breakdown
|
Purchase Price
$667k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$158k
Downpayment
20%
$133k
Closing costs
1%
$6,669
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,430
Total Expenses
$5,021
Mortgage P&I
98%
$3,361
Property Taxes
7%
$250
Home Insurance
7%
$244
HOA
0%
$0
Property Management
12%
$412
CapEx
4%
$137
Vacancy
3%
$103
Maintenance
4%
$137
Other
11%
$377