Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.21% first-year return on $157k initial cash invested.
-8.21%
Cash On Cash
4.45%
Cap Rate
0.73
DSCR
$4,270
Rent
-$1,071
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,270 income − $5,341 expenses = $1,071 out of pocket
Investment Breakdown
|
Purchase Price
$660k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$157k
Downpayment
20%
$132k
Closing costs
1%
$6,601
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,270
Total Expenses
$5,341
Mortgage P&I
78%
$3,347
Property Taxes
7%
$306
Home Insurance
6%
$236
HOA
0%
$0
Property Management
12%
$512
CapEx
4%
$171
Vacancy
3%
$128
Maintenance
4%
$171
Other
11%
$470