Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.69% first-year return on $156k initial cash invested.
-7.69%
Cash On Cash
4.61%
Cap Rate
0.76
DSCR
$4,761
Rent
-$999
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,761 income − $5,760 expenses = $999 out of pocket
Investment Breakdown
|
Purchase Price
$656k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$156k
Downpayment
20%
$131k
Closing costs
1%
$6,564
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,761
Total Expenses
$5,760
Mortgage P&I
70%
$3,330
Property Taxes
12%
$578
Home Insurance
5%
$234
HOA
0%
$0
Property Management
12%
$571
CapEx
4%
$190
Vacancy
3%
$143
Maintenance
4%
$190
Other
11%
$524