Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.07% first-year return on $157k initial cash invested.
-15.07%
Cash On Cash
2.98%
Cap Rate
0.47
DSCR
$2,931
Rent
-$1,971
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,931 income − $4,902 expenses = $1,971 out of pocket
Investment Breakdown
|
Purchase Price
$662k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$157k
Downpayment
20%
$132k
Closing costs
1%
$6,615
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,931
Total Expenses
$4,902
Mortgage P&I
119%
$3,498
Property Taxes
6%
$168
Home Insurance
8%
$240
HOA
0%
$0
Property Management
12%
$352
CapEx
4%
$117
Vacancy
3%
$88
Maintenance
4%
$117
Other
11%
$322