Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.19% first-year return on $156k initial cash invested.
-14.19%
Cash On Cash
2.95%
Cap Rate
0.48
DSCR
$2,900
Rent
-$1,849
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,900 income − $4,749 expenses = $1,849 out of pocket
Investment Breakdown
|
Purchase Price
$659k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$156k
Downpayment
20%
$132k
Closing costs
1%
$6,589
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,900
Total Expenses
$4,749
Mortgage P&I
116%
$3,353
Property Taxes
6%
$174
Home Insurance
8%
$236
HOA
0%
$0
Property Management
12%
$348
CapEx
4%
$116
Vacancy
3%
$87
Maintenance
4%
$116
Other
11%
$319