Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.48% first-year return on $158k initial cash invested.
-8.48%
Cash On Cash
4.24%
Cap Rate
0.72
DSCR
$4,582
Rent
-$1,115
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,582 income − $5,697 expenses = $1,115 out of pocket
Investment Breakdown
|
Purchase Price
$665k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$158k
Downpayment
20%
$133k
Closing costs
1%
$6,652
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,582
Total Expenses
$5,697
Mortgage P&I
72%
$3,285
Property Taxes
14%
$619
Home Insurance
5%
$236
HOA
0%
$0
Property Management
12%
$550
CapEx
4%
$183
Vacancy
3%
$137
Maintenance
4%
$183
Other
11%
$504