Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.82% first-year return on $157k initial cash invested.
-12.82%
Cash On Cash
3.24%
Cap Rate
0.54
DSCR
$3,602
Rent
-$1,676
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,602 income − $5,278 expenses = $1,676 out of pocket
Investment Breakdown
|
Purchase Price
$661k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$157k
Downpayment
20%
$132k
Closing costs
1%
$6,614
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,602
Total Expenses
$5,278
Mortgage P&I
92%
$3,319
Property Taxes
12%
$440
Home Insurance
7%
$245
HOA
1%
$50
Property Management
12%
$432
CapEx
4%
$144
Vacancy
3%
$108
Maintenance
4%
$144
Other
11%
$396