Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.98% first-year return on $158k initial cash invested.
-11.98%
Cash On Cash
3.26%
Cap Rate
0.56
DSCR
$3,148
Rent
-$1,574
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,148 income − $4,722 expenses = $1,574 out of pocket
Investment Breakdown
|
Purchase Price
$665k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$158k
Downpayment
20%
$133k
Closing costs
1%
$6,650
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,148
Total Expenses
$4,722
Mortgage P&I
103%
$3,254
Property Taxes
5%
$165
Home Insurance
7%
$233
HOA
0%
$0
Property Management
12%
$378
CapEx
4%
$126
Vacancy
3%
$94
Maintenance
4%
$126
Other
11%
$346