Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14% first-year return on $156k initial cash invested.
-14%
Cash On Cash
2.94%
Cap Rate
0.49
DSCR
$4,176
Rent
-$1,823
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,176 income − $5,999 expenses = $1,823 out of pocket
Investment Breakdown
|
Purchase Price
$658k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$156k
Downpayment
20%
$132k
Closing costs
1%
$6,584
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,176
Total Expenses
$5,999
Mortgage P&I
78%
$3,270
Property Taxes
18%
$736
Home Insurance
6%
$242
HOA
8%
$332
Property Management
12%
$501
CapEx
4%
$167
Vacancy
3%
$125
Maintenance
4%
$167
Other
11%
$459