Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.29% first-year return on $157k initial cash invested.
-12.29%
Cash On Cash
3.42%
Cap Rate
0.56
DSCR
$3,176
Rent
-$1,604
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,176 income − $4,780 expenses = $1,604 out of pocket
Investment Breakdown
|
Purchase Price
$660k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$157k
Downpayment
20%
$132k
Closing costs
1%
$6,600
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,176
Total Expenses
$4,780
Mortgage P&I
106%
$3,359
Property Taxes
3%
$111
Home Insurance
7%
$231
HOA
0%
$0
Property Management
12%
$381
CapEx
4%
$127
Vacancy
3%
$95
Maintenance
4%
$127
Other
11%
$349