Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.23% first-year return on $157k initial cash invested.
-11.23%
Cash On Cash
4.21%
Cap Rate
0.65
DSCR
$4,930
Rent
-$1,472
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,930 income − $6,402 expenses = $1,472 out of pocket
Investment Breakdown
|
Purchase Price
$664k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$157k
Downpayment
20%
$133k
Closing costs
1%
$6,635
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,930
Total Expenses
$6,402
Mortgage P&I
73%
$3,605
Property Taxes
13%
$644
Home Insurance
5%
$231
HOA
5%
$246
Property Management
12%
$592
CapEx
4%
$197
Vacancy
3%
$148
Maintenance
4%
$197
Other
11%
$542