Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.57% first-year return on $156k initial cash invested.
-11.57%
Cash On Cash
3.31%
Cap Rate
0.57
DSCR
$3,524
Rent
-$1,503
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,524 income − $5,027 expenses = $1,503 out of pocket
Investment Breakdown
|
Purchase Price
$657k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$156k
Downpayment
20%
$131k
Closing costs
1%
$6,566
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,524
Total Expenses
$5,027
Mortgage P&I
90%
$3,174
Property Taxes
12%
$418
Home Insurance
7%
$236
HOA
0%
$0
Property Management
12%
$423
CapEx
4%
$141
Vacancy
3%
$106
Maintenance
4%
$141
Other
11%
$388