Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.76% first-year return on $158k initial cash invested.
-12.76%
Cash On Cash
3.19%
Cap Rate
0.54
DSCR
$3,774
Rent
-$1,683
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,774 income − $5,457 expenses = $1,683 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%
$6,682
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,774
Total Expenses
$5,457
Mortgage P&I
88%
$3,308
Property Taxes
16%
$621
Home Insurance
6%
$245
HOA
0%
$0
Property Management
12%
$453
CapEx
4%
$151
Vacancy
3%
$113
Maintenance
4%
$151
Other
11%
$415