Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.9% first-year return on $157k initial cash invested.
-10.9%
Cash On Cash
3.79%
Cap Rate
0.63
DSCR
$4,575
Rent
-$1,429
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,575 income − $6,004 expenses = $1,429 out of pocket
Investment Breakdown
|
Purchase Price
$663k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$157k
Downpayment
20%
$133k
Closing costs
1%
$6,632
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,575
Total Expenses
$6,004
Mortgage P&I
73%
$3,342
Property Taxes
9%
$432
Home Insurance
7%
$310
HOA
8%
$365
Property Management
12%
$549
CapEx
4%
$183
Vacancy
3%
$137
Maintenance
4%
$183
Other
11%
$503