Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.86% first-year return on $157k initial cash invested.
-7.86%
Cash On Cash
4.46%
Cap Rate
0.75
DSCR
$4,656
Rent
-$1,029
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,656 income − $5,685 expenses = $1,029 out of pocket
Investment Breakdown
|
Purchase Price
$662k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$157k
Downpayment
20%
$132k
Closing costs
1%
$6,623
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,656
Total Expenses
$5,685
Mortgage P&I
71%
$3,306
Property Taxes
12%
$560
Home Insurance
5%
$236
HOA
0%
$0
Property Management
12%
$559
CapEx
4%
$186
Vacancy
3%
$140
Maintenance
4%
$186
Other
11%
$512