Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.17% first-year return on $157k initial cash invested.
-15.17%
Cash On Cash
3.23%
Cap Rate
0.49
DSCR
$3,324
Rent
-$1,981
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,324 income − $5,305 expenses = $1,981 out of pocket
Investment Breakdown
|
Purchase Price
$660k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$157k
Downpayment
20%
$132k
Closing costs
1%
$6,603
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,324
Total Expenses
$5,305
Mortgage P&I
109%
$3,624
Property Taxes
8%
$270
Home Insurance
8%
$280
HOA
0%
$0
Property Management
12%
$399
CapEx
4%
$133
Vacancy
3%
$100
Maintenance
4%
$133
Other
11%
$366