Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.98% first-year return on $157k initial cash invested.
-14.98%
Cash On Cash
3.29%
Cap Rate
0.5
DSCR
$4,112
Rent
-$1,956
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,112 income − $6,068 expenses = $1,956 out of pocket
Investment Breakdown
|
Purchase Price
$660k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$157k
Downpayment
20%
$132k
Closing costs
1%
$6,602
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,112
Total Expenses
$6,068
Mortgage P&I
88%
$3,603
Property Taxes
13%
$516
Home Insurance
6%
$248
HOA
7%
$305
Property Management
12%
$493
CapEx
4%
$164
Vacancy
3%
$123
Maintenance
4%
$164
Other
11%
$452