Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.46% first-year return on $158k initial cash invested.
-15.46%
Cash On Cash
2.93%
Cap Rate
0.46
DSCR
$2,865
Rent
-$2,031
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,865 income − $4,896 expenses = $2,031 out of pocket
Investment Breakdown
|
Purchase Price
$665k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$158k
Downpayment
20%
$133k
Closing costs
1%
$6,650
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,865
Total Expenses
$4,896
Mortgage P&I
123%
$3,537
Property Taxes
5%
$151
Home Insurance
8%
$233
HOA
0%
$0
Property Management
12%
$344
CapEx
4%
$115
Vacancy
3%
$86
Maintenance
4%
$115
Other
11%
$315