Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.66% first-year return on $157k initial cash invested.
-10.66%
Cash On Cash
3.73%
Cap Rate
0.62
DSCR
$3,778
Rent
-$1,394
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,778 income − $5,172 expenses = $1,394 out of pocket
Investment Breakdown
|
Purchase Price
$662k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$157k
Downpayment
20%
$132k
Closing costs
1%
$6,617
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,778
Total Expenses
$5,172
Mortgage P&I
87%
$3,302
Property Taxes
6%
$233
Home Insurance
9%
$348
HOA
0%
$5
Property Management
12%
$453
CapEx
4%
$151
Vacancy
3%
$113
Maintenance
4%
$151
Other
11%
$416