Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.81% first-year return on $158k initial cash invested.
-9.81%
Cash On Cash
4.45%
Cap Rate
0.69
DSCR
$4,172
Rent
-$1,289
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,172 income − $5,461 expenses = $1,289 out of pocket
Investment Breakdown
|
Purchase Price
$665k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$158k
Downpayment
20%
$133k
Closing costs
1%
$6,648
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,172
Total Expenses
$5,461
Mortgage P&I
86%
$3,590
Property Taxes
5%
$216
Home Insurance
6%
$236
HOA
0%
$0
Property Management
12%
$501
CapEx
4%
$167
Vacancy
3%
$125
Maintenance
4%
$167
Other
11%
$459