Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.14% first-year return on $158k initial cash invested.
-11.14%
Cash On Cash
3.69%
Cap Rate
0.62
DSCR
$5,196
Rent
-$1,470
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,196 income − $6,666 expenses = $1,470 out of pocket
Investment Breakdown
|
Purchase Price
$669k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$158k
Downpayment
20%
$134k
Closing costs
1%
$6,686
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,196
Total Expenses
$6,666
Mortgage P&I
64%
$3,316
Property Taxes
18%
$937
Home Insurance
5%
$245
HOA
8%
$400
Property Management
12%
$624
CapEx
4%
$208
Vacancy
3%
$156
Maintenance
4%
$208
Other
11%
$572