Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.17% first-year return on $157k initial cash invested.
-8.17%
Cash On Cash
4.34%
Cap Rate
0.73
DSCR
$4,060
Rent
-$1,072
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,060 income − $5,132 expenses = $1,072 out of pocket
Investment Breakdown
|
Purchase Price
$664k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$157k
Downpayment
20%
$133k
Closing costs
1%
$6,639
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,060
Total Expenses
$5,132
Mortgage P&I
82%
$3,312
Property Taxes
5%
$195
Home Insurance
6%
$245
HOA
0%
$0
Property Management
12%
$487
CapEx
4%
$162
Vacancy
3%
$122
Maintenance
4%
$162
Other
11%
$447