Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.71% first-year return on $157k initial cash invested.
-10.71%
Cash On Cash
3.46%
Cap Rate
0.6
DSCR
$3,320
Rent
-$1,402
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,320 income − $4,722 expenses = $1,402 out of pocket
Investment Breakdown
|
Purchase Price
$662k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$157k
Downpayment
20%
$132k
Closing costs
1%
$6,624
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,320
Total Expenses
$4,722
Mortgage P&I
96%
$3,181
Property Taxes
5%
$171
Home Insurance
7%
$241
HOA
0%
$0
Property Management
12%
$398
CapEx
4%
$133
Vacancy
3%
$100
Maintenance
4%
$133
Other
11%
$365