Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.49% first-year return on $157k initial cash invested.
-8.49%
Cash On Cash
4.36%
Cap Rate
0.72
DSCR
$4,536
Rent
-$1,112
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,536 income − $5,648 expenses = $1,112 out of pocket
Investment Breakdown
|
Purchase Price
$663k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$157k
Downpayment
20%
$133k
Closing costs
1%
$6,625
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,536
Total Expenses
$5,648
Mortgage P&I
74%
$3,336
Property Taxes
12%
$535
Home Insurance
5%
$236
HOA
0%
$0
Property Management
12%
$544
CapEx
4%
$181
Vacancy
3%
$136
Maintenance
4%
$181
Other
11%
$499