Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.62% first-year return on $156k initial cash invested.
-10.62%
Cash On Cash
3.95%
Cap Rate
0.64
DSCR
$4,344
Rent
-$1,378
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,344 income − $5,722 expenses = $1,378 out of pocket
Investment Breakdown
|
Purchase Price
$656k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$156k
Downpayment
20%
$131k
Closing costs
1%
$6,559
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,344
Total Expenses
$5,722
Mortgage P&I
77%
$3,364
Property Taxes
15%
$647
Home Insurance
5%
$234
HOA
0%
$0
Property Management
12%
$521
CapEx
4%
$174
Vacancy
3%
$130
Maintenance
4%
$174
Other
11%
$478