Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.66% first-year return on $157k initial cash invested.
-14.66%
Cash On Cash
2.75%
Cap Rate
0.46
DSCR
$3,057
Rent
-$1,919
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,057 income − $4,976 expenses = $1,919 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%
$6,621
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,057
Total Expenses
$4,976
Mortgage P&I
108%
$3,312
Property Taxes
13%
$389
Home Insurance
8%
$236
HOA
0%
$0
Property Management
12%
$367
CapEx
4%
$122
Vacancy
3%
$92
Maintenance
4%
$122
Other
11%
$336