Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.27% first-year return on $158k initial cash invested.
-14.27%
Cash On Cash
2.89%
Cap Rate
0.48
DSCR
$3,420
Rent
-$1,877
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,420 income − $5,297 expenses = $1,877 out of pocket
Investment Breakdown
|
Purchase Price
$666k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$158k
Downpayment
20%
$133k
Closing costs
1%
$6,660
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,420
Total Expenses
$5,297
Mortgage P&I
98%
$3,346
Property Taxes
15%
$518
Home Insurance
7%
$245
HOA
1%
$25
Property Management
12%
$410
CapEx
4%
$137
Vacancy
3%
$103
Maintenance
4%
$137
Other
11%
$376