Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.1% first-year return on $158k initial cash invested.
-10.1%
Cash On Cash
4.55%
Cap Rate
0.69
DSCR
$5,001
Rent
-$1,334
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,001 income − $6,335 expenses = $1,334 out of pocket
Investment Breakdown
|
Purchase Price
$669k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$158k
Downpayment
20%
$134k
Closing costs
1%
$6,688
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,001
Total Expenses
$6,335
Mortgage P&I
73%
$3,671
Property Taxes
13%
$652
Home Insurance
5%
$234
HOA
2%
$78
Property Management
12%
$600
CapEx
4%
$200
Vacancy
3%
$150
Maintenance
4%
$200
Other
11%
$550