Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.6% first-year return on $158k initial cash invested.
-11.6%
Cash On Cash
3.91%
Cap Rate
0.62
DSCR
$4,575
Rent
-$1,532
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,575 income − $6,107 expenses = $1,532 out of pocket
Investment Breakdown
|
Purchase Price
$669k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$158k
Downpayment
20%
$134k
Closing costs
1%
$6,689
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,575
Total Expenses
$6,107
Mortgage P&I
77%
$3,528
Property Taxes
17%
$786
Home Insurance
5%
$238
HOA
0%
$0
Property Management
12%
$549
CapEx
4%
$183
Vacancy
3%
$137
Maintenance
4%
$183
Other
11%
$503