Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.77% first-year return on $158k initial cash invested.
-11.77%
Cash On Cash
4.1%
Cap Rate
0.62
DSCR
$3,906
Rent
-$1,551
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,906 income − $5,457 expenses = $1,551 out of pocket
Investment Breakdown
|
Purchase Price
$668k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$158k
Downpayment
20%
$134k
Closing costs
1%
$6,675
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,906
Total Expenses
$5,457
Mortgage P&I
94%
$3,675
Property Taxes
5%
$211
Home Insurance
6%
$243
HOA
0%
$0
Property Management
12%
$469
CapEx
4%
$156
Vacancy
3%
$117
Maintenance
4%
$156
Other
11%
$430