Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.33% first-year return on $158k initial cash invested.
-11.33%
Cash On Cash
3.78%
Cap Rate
0.61
DSCR
$3,708
Rent
-$1,487
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,708 income − $5,195 expenses = $1,487 out of pocket
Investment Breakdown
|
Purchase Price
$664k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$158k
Downpayment
20%
$133k
Closing costs
1%
$6,643
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,708
Total Expenses
$5,195
Mortgage P&I
93%
$3,430
Property Taxes
8%
$279
Home Insurance
6%
$226
HOA
0%
$0
Property Management
12%
$445
CapEx
4%
$148
Vacancy
3%
$111
Maintenance
4%
$148
Other
11%
$408