Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.03% first-year return on $156k initial cash invested.
-12.03%
Cash On Cash
3.33%
Cap Rate
0.56
DSCR
$3,124
Rent
-$1,566
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,124 income − $4,690 expenses = $1,566 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%
$6,583
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,124
Total Expenses
$4,690
Mortgage P&I
105%
$3,268
Property Taxes
4%
$123
Home Insurance
8%
$236
HOA
0%
$0
Property Management
12%
$375
CapEx
4%
$125
Vacancy
3%
$94
Maintenance
4%
$125
Other
11%
$344