Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.69% first-year return on $156k initial cash invested.
-7.69%
Cash On Cash
4.72%
Cap Rate
0.77
DSCR
$5,634
Rent
-$1,002
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,634 income − $6,636 expenses = $1,002 out of pocket
Investment Breakdown
|
Purchase Price
$658k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$156k
Downpayment
20%
$132k
Closing costs
1%
$6,584
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,634
Total Expenses
$6,636
Mortgage P&I
60%
$3,368
Property Taxes
13%
$729
Home Insurance
4%
$231
HOA
7%
$393
Property Management
12%
$676
CapEx
4%
$225
Vacancy
3%
$169
Maintenance
4%
$225
Other
11%
$620