Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.64% first-year return on $158k initial cash invested.
-9.64%
Cash On Cash
4.02%
Cap Rate
0.67
DSCR
$4,557
Rent
-$1,267
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,557 income − $5,824 expenses = $1,267 out of pocket
Investment Breakdown
|
Purchase Price
$665k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$158k
Downpayment
20%
$133k
Closing costs
1%
$6,651
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,557
Total Expenses
$5,824
Mortgage P&I
73%
$3,311
Property Taxes
14%
$633
Home Insurance
7%
$331
HOA
0%
$0
Property Management
12%
$547
CapEx
4%
$182
Vacancy
3%
$137
Maintenance
4%
$182
Other
11%
$501