Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.87% first-year return on $158k initial cash invested.
-7.87%
Cash On Cash
4.55%
Cap Rate
0.75
DSCR
$4,404
Rent
-$1,034
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,404 income − $5,438 expenses = $1,034 out of pocket
Investment Breakdown
|
Purchase Price
$666k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$158k
Downpayment
20%
$133k
Closing costs
1%
$6,655
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,404
Total Expenses
$5,438
Mortgage P&I
77%
$3,382
Property Taxes
7%
$312
Home Insurance
6%
$245
HOA
0%
$3
Property Management
12%
$528
CapEx
4%
$176
Vacancy
3%
$132
Maintenance
4%
$176
Other
11%
$484