Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.64% first-year return on $157k initial cash invested.
-8.64%
Cash On Cash
4.28%
Cap Rate
0.71
DSCR
$4,011
Rent
-$1,133
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,011 income − $5,144 expenses = $1,133 out of pocket
Investment Breakdown
|
Purchase Price
$664k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$157k
Downpayment
20%
$133k
Closing costs
1%
$6,640
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,011
Total Expenses
$5,144
Mortgage P&I
83%
$3,340
Property Taxes
8%
$320
Home Insurance
3%
$122
HOA
0%
$0
Property Management
12%
$481
CapEx
4%
$160
Vacancy
3%
$120
Maintenance
4%
$160
Other
11%
$441