Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.07% first-year return on $158k initial cash invested.
-13.07%
Cash On Cash
3.27%
Cap Rate
0.54
DSCR
$4,294
Rent
-$1,724
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,294 income − $6,018 expenses = $1,724 out of pocket
Investment Breakdown
|
Purchase Price
$668k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$158k
Downpayment
20%
$134k
Closing costs
1%
$6,683
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,294
Total Expenses
$6,018
Mortgage P&I
79%
$3,371
Property Taxes
21%
$922
Home Insurance
6%
$236
HOA
1%
$29
Property Management
12%
$515
CapEx
4%
$172
Vacancy
3%
$129
Maintenance
4%
$172
Other
11%
$472