Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.96% first-year return on $157k initial cash invested.
-9.96%
Cash On Cash
3.93%
Cap Rate
0.66
DSCR
$4,932
Rent
-$1,301
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,932 income − $6,233 expenses = $1,301 out of pocket
Investment Breakdown
|
Purchase Price
$661k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$157k
Downpayment
20%
$132k
Closing costs
1%
$6,609
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,932
Total Expenses
$6,233
Mortgage P&I
66%
$3,269
Property Taxes
21%
$1,053
Home Insurance
5%
$234
HOA
0%
$0
Property Management
12%
$592
CapEx
4%
$197
Vacancy
3%
$148
Maintenance
4%
$197
Other
11%
$543