Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.13% first-year return on $156k initial cash invested.
-9.13%
Cash On Cash
4.29%
Cap Rate
0.7
DSCR
$4,188
Rent
-$1,186
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,188 income − $5,374 expenses = $1,186 out of pocket
Investment Breakdown
|
Purchase Price
$656k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$156k
Downpayment
20%
$131k
Closing costs
1%
$6,562
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,188
Total Expenses
$5,374
Mortgage P&I
80%
$3,363
Property Taxes
8%
$340
Home Insurance
6%
$245
HOA
0%
$0
Property Management
12%
$503
CapEx
4%
$168
Vacancy
3%
$126
Maintenance
4%
$168
Other
11%
$461