Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.77% first-year return on $158k initial cash invested.
-9.77%
Cash On Cash
4.25%
Cap Rate
0.68
DSCR
$4,646
Rent
-$1,289
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,646 income − $5,935 expenses = $1,289 out of pocket
Investment Breakdown
|
Purchase Price
$669k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$158k
Downpayment
20%
$134k
Closing costs
1%
$6,685
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,646
Total Expenses
$5,935
Mortgage P&I
75%
$3,472
Property Taxes
14%
$629
Home Insurance
5%
$254
HOA
0%
$0
Property Management
12%
$558
CapEx
4%
$186
Vacancy
3%
$139
Maintenance
4%
$186
Other
11%
$511