Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.53% first-year return on $157k initial cash invested.
-13.53%
Cash On Cash
3.12%
Cap Rate
0.51
DSCR
$3,510
Rent
-$1,773
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,510 income − $5,283 expenses = $1,773 out of pocket
Investment Breakdown
|
Purchase Price
$663k
Downpayment
20.0%
Interest Rate
6.5%
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
$3,510
Total Expenses
$5,283
Mortgage P&I
96%
$3,357
Property Taxes
14%
$498
Home Insurance
7%
$236
HOA
0%
$0
Property Management
12%
$421
CapEx
4%
$140
Vacancy
3%
$105
Maintenance
4%
$140
Other
11%
$386