Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.34% first-year return on $156k initial cash invested.
-12.34%
Cash On Cash
3.35%
Cap Rate
0.55
DSCR
$3,200
Rent
-$1,609
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,200 income − $4,809 expenses = $1,609 out of pocket
Investment Breakdown
|
Purchase Price
$659k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$156k
Downpayment
20%
$132k
Closing costs
1%
$6,594
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,200
Total Expenses
$4,809
Mortgage P&I
104%
$3,322
Property Taxes
5%
$159
Home Insurance
8%
$240
HOA
0%
$0
Property Management
12%
$384
CapEx
4%
$128
Vacancy
3%
$96
Maintenance
4%
$128
Other
11%
$352