Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.27% first-year return on $158k initial cash invested.
-10.27%
Cash On Cash
4.23%
Cap Rate
0.66
DSCR
$3,916
Rent
-$1,357
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,916 income − $5,273 expenses = $1,357 out of pocket
Investment Breakdown
|
Purchase Price
$669k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$158k
Downpayment
20%
$134k
Closing costs
1%
$6,690
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,916
Total Expenses
$5,273
Mortgage P&I
91%
$3,556
Property Taxes
4%
$137
Home Insurance
6%
$248
HOA
0%
$0
Property Management
12%
$470
CapEx
4%
$157
Vacancy
3%
$117
Maintenance
4%
$157
Other
11%
$431