Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.13% first-year return on $157k initial cash invested.
-8.13%
Cash On Cash
4.45%
Cap Rate
0.73
DSCR
$4,468
Rent
-$1,064
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,468 income − $5,532 expenses = $1,064 out of pocket
Investment Breakdown
|
Purchase Price
$662k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$157k
Downpayment
20%
$132k
Closing costs
1%
$6,618
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,468
Total Expenses
$5,532
Mortgage P&I
75%
$3,338
Property Taxes
9%
$417
Home Insurance
5%
$234
HOA
1%
$24
Property Management
12%
$536
CapEx
4%
$179
Vacancy
3%
$134
Maintenance
4%
$179
Other
11%
$491