Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.97% first-year return on $156k initial cash invested.
-8.97%
Cash On Cash
4.14%
Cap Rate
0.69
DSCR
$4,274
Rent
-$1,168
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,274 income − $5,442 expenses = $1,168 out of pocket
Investment Breakdown
|
Purchase Price
$658k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$156k
Downpayment
20%
$132k
Closing costs
1%
$6,582
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,274
Total Expenses
$5,442
Mortgage P&I
76%
$3,267
Property Taxes
11%
$486
Home Insurance
6%
$236
HOA
0%
$0
Property Management
12%
$513
CapEx
4%
$171
Vacancy
3%
$128
Maintenance
4%
$171
Other
11%
$470