Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.6% first-year return on $156k initial cash invested.
-8.6%
Cash On Cash
4.36%
Cap Rate
0.72
DSCR
$4,662
Rent
-$1,117
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,662 income − $5,779 expenses = $1,117 out of pocket
Investment Breakdown
|
Purchase Price
$657k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$156k
Downpayment
20%
$131k
Closing costs
1%
$6,565
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,662
Total Expenses
$5,779
Mortgage P&I
71%
$3,314
Property Taxes
14%
$661
Home Insurance
5%
$220
HOA
0%
$0
Property Management
12%
$559
CapEx
4%
$186
Vacancy
3%
$140
Maintenance
4%
$186
Other
11%
$513