Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.93% first-year return on $157k initial cash invested.
-8.93%
Cash On Cash
4.13%
Cap Rate
0.7
DSCR
$4,366
Rent
-$1,170
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,366 income − $5,536 expenses = $1,170 out of pocket
Investment Breakdown
|
Purchase Price
$663k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$157k
Downpayment
20%
$133k
Closing costs
1%
$6,629
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,366
Total Expenses
$5,536
Mortgage P&I
75%
$3,275
Property Taxes
12%
$542
Home Insurance
5%
$234
HOA
0%
$0
Property Management
12%
$524
CapEx
4%
$175
Vacancy
3%
$131
Maintenance
4%
$175
Other
11%
$480