Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.09% first-year return on $156k initial cash invested.
-8.09%
Cash On Cash
4.54%
Cap Rate
0.74
DSCR
$4,995
Rent
-$1,050
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,995 income − $6,045 expenses = $1,050 out of pocket
Investment Breakdown
|
Purchase Price
$656k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$156k
Downpayment
20%
$131k
Closing costs
1%
$6,562
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,995
Total Expenses
$6,045
Mortgage P&I
67%
$3,333
Property Taxes
16%
$799
Home Insurance
4%
$215
HOA
0%
$0
Property Management
12%
$599
CapEx
4%
$200
Vacancy
3%
$150
Maintenance
4%
$200
Other
11%
$549