Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.1% first-year return on $158k initial cash invested.
-10.1%
Cash On Cash
4.48%
Cap Rate
0.69
DSCR
$4,702
Rent
-$1,332
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,702 income − $6,034 expenses = $1,332 out of pocket
Investment Breakdown
|
Purchase Price
$668k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$158k
Downpayment
20%
$134k
Closing costs
1%
$6,677
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,702
Total Expenses
$6,034
Mortgage P&I
77%
$3,636
Property Taxes
12%
$545
Home Insurance
5%
$238
HOA
0%
$17
Property Management
12%
$564
CapEx
4%
$188
Vacancy
3%
$141
Maintenance
4%
$188
Other
11%
$517