Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.72% first-year return on $158k initial cash invested.
-12.72%
Cash On Cash
3.25%
Cap Rate
0.54
DSCR
$3,350
Rent
-$1,675
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,350 income − $5,025 expenses = $1,675 out of pocket
Investment Breakdown
|
Purchase Price
$667k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$158k
Downpayment
20%
$133k
Closing costs
1%
$6,670
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,350
Total Expenses
$5,025
Mortgage P&I
100%
$3,345
Property Taxes
10%
$323
Home Insurance
7%
$219
HOA
0%
$0
Property Management
12%
$402
CapEx
4%
$134
Vacancy
3%
$100
Maintenance
4%
$134
Other
11%
$368