Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9% first-year return on $157k initial cash invested.
-9%
Cash On Cash
4.5%
Cap Rate
0.72
DSCR
$4,804
Rent
-$1,178
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,804 income − $5,982 expenses = $1,178 out of pocket
Investment Breakdown
|
Purchase Price
$662k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$157k
Downpayment
20%
$132k
Closing costs
1%
$6,621
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,804
Total Expenses
$5,982
Mortgage P&I
72%
$3,467
Property Taxes
13%
$647
Home Insurance
5%
$236
HOA
0%
$0
Property Management
12%
$576
CapEx
4%
$192
Vacancy
3%
$144
Maintenance
4%
$192
Other
11%
$528