Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.05% first-year return on $156k initial cash invested.
-9.05%
Cash On Cash
4.54%
Cap Rate
0.72
DSCR
$5,014
Rent
-$1,178
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,014 income − $6,192 expenses = $1,178 out of pocket
Investment Breakdown
|
Purchase Price
$658k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$156k
Downpayment
20%
$132k
Closing costs
1%
$6,577
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,014
Total Expenses
$6,192
Mortgage P&I
69%
$3,467
Property Taxes
13%
$643
Home Insurance
5%
$231
HOA
3%
$145
Property Management
12%
$602
CapEx
4%
$201
Vacancy
3%
$150
Maintenance
4%
$201
Other
11%
$552