Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.16% first-year return on $157k initial cash invested.
-16.16%
Cash On Cash
2.48%
Cap Rate
0.41
DSCR
$3,482
Rent
-$2,109
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,482 income − $5,591 expenses = $2,109 out of pocket
Investment Breakdown
|
Purchase Price
$660k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$157k
Downpayment
20%
$132k
Closing costs
1%
$6,601
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,482
Total Expenses
$5,591
Mortgage P&I
96%
$3,332
Property Taxes
9%
$300
Home Insurance
7%
$236
HOA
16%
$540
Property Management
12%
$418
CapEx
4%
$139
Vacancy
3%
$104
Maintenance
4%
$139
Other
11%
$383