Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.23% first-year return on $157k initial cash invested.
-8.23%
Cash On Cash
4.43%
Cap Rate
0.73
DSCR
$4,048
Rent
-$1,077
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,048 income − $5,125 expenses = $1,077 out of pocket
Investment Breakdown
|
Purchase Price
$662k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$157k
Downpayment
20%
$132k
Closing costs
1%
$6,624
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,048
Total Expenses
$5,125
Mortgage P&I
83%
$3,363
Property Taxes
4%
$146
Home Insurance
6%
$240
HOA
0%
$0
Property Management
12%
$486
CapEx
4%
$162
Vacancy
3%
$121
Maintenance
4%
$162
Other
11%
$445