Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.93% first-year return on $156k initial cash invested.
-14.93%
Cash On Cash
2.74%
Cap Rate
0.46
DSCR
$3,838
Rent
-$1,943
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,838 income − $5,781 expenses = $1,943 out of pocket
Investment Breakdown
|
Purchase Price
$658k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$156k
Downpayment
20%
$132k
Closing costs
1%
$6,581
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,838
Total Expenses
$5,781
Mortgage P&I
86%
$3,292
Property Taxes
24%
$938
Home Insurance
6%
$245
HOA
0%
$0
Property Management
12%
$461
CapEx
4%
$154
Vacancy
3%
$115
Maintenance
4%
$154
Other
11%
$422