Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.84% first-year return on $156k initial cash invested.
-15.84%
Cash On Cash
2.66%
Cap Rate
0.43
DSCR
$3,018
Rent
-$2,066
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,018 income − $5,084 expenses = $2,066 out of pocket
Investment Breakdown
|
Purchase Price
$660k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$156k
Downpayment
20%
$132k
Closing costs
1%
$6,595
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,018
Total Expenses
$5,084
Mortgage P&I
113%
$3,407
Property Taxes
14%
$419
Home Insurance
8%
$231
HOA
0%
$0
Property Management
12%
$362
CapEx
4%
$121
Vacancy
3%
$91
Maintenance
4%
$121
Other
11%
$332