Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.71% first-year return on $156k initial cash invested.
-15.71%
Cash On Cash
2.69%
Cap Rate
0.43
DSCR
$2,721
Rent
-$2,048
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,721 income − $4,769 expenses = $2,048 out of pocket
Investment Breakdown
|
Purchase Price
$659k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$156k
Downpayment
20%
$132k
Closing costs
1%
$6,591
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,721
Total Expenses
$4,769
Mortgage P&I
126%
$3,417
Property Taxes
7%
$181
Home Insurance
9%
$245
HOA
0%
$0
Property Management
12%
$327
CapEx
4%
$109
Vacancy
3%
$82
Maintenance
4%
$109
Other
11%
$299