Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.79% first-year return on $158k initial cash invested.
-14.79%
Cash On Cash
2.76%
Cap Rate
0.46
DSCR
$3,996
Rent
-$1,946
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,996 income − $5,942 expenses = $1,946 out of pocket
Investment Breakdown
|
Purchase Price
$666k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$158k
Downpayment
20%
$133k
Closing costs
1%
$6,659
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,996
Total Expenses
$5,942
Mortgage P&I
83%
$3,317
Property Taxes
20%
$803
Home Insurance
5%
$210
HOA
6%
$252
Property Management
12%
$480
CapEx
4%
$160
Vacancy
3%
$120
Maintenance
4%
$160
Other
11%
$440