Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.55% first-year return on $156k initial cash invested.
-17.55%
Cash On Cash
2.13%
Cap Rate
0.35
DSCR
$3,640
Rent
-$2,288
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,640 income − $5,928 expenses = $2,288 out of pocket
Investment Breakdown
|
Purchase Price
$659k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$156k
Downpayment
20%
$132k
Closing costs
1%
$6,591
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,640
Total Expenses
$5,928
Mortgage P&I
91%
$3,313
Property Taxes
30%
$1,081
Home Insurance
7%
$238
HOA
2%
$58
Property Management
12%
$437
CapEx
4%
$146
Vacancy
3%
$109
Maintenance
4%
$146
Other
11%
$400