Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.43% first-year return on $157k initial cash invested.
-9.43%
Cash On Cash
4.47%
Cap Rate
0.7
DSCR
$4,830
Rent
-$1,231
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,830 income − $6,061 expenses = $1,231 out of pocket
Investment Breakdown
|
Purchase Price
$660k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$157k
Downpayment
20%
$132k
Closing costs
1%
$6,601
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,830
Total Expenses
$6,061
Mortgage P&I
72%
$3,498
Property Taxes
14%
$666
Home Insurance
5%
$255
HOA
0%
$0
Property Management
12%
$580
CapEx
4%
$193
Vacancy
3%
$145
Maintenance
4%
$193
Other
11%
$531