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 $158k initial cash invested.
-10.66%
Cash On Cash
4.5%
Cap Rate
0.67
DSCR
$4,845
Rent
-$1,402
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,845 income − $6,247 expenses = $1,402 out of pocket
Investment Breakdown
|
Purchase Price
$666k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$158k
Downpayment
20%
$133k
Closing costs
1%
$6,660
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,845
Total Expenses
$6,247
Mortgage P&I
76%
$3,706
Property Taxes
14%
$658
Home Insurance
5%
$236
HOA
0%
$0
Property Management
12%
$581
CapEx
4%
$194
Vacancy
3%
$145
Maintenance
4%
$194
Other
11%
$533