Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.34% first-year return on $156k initial cash invested.
-17.34%
Cash On Cash
2.07%
Cap Rate
0.35
DSCR
$3,408
Rent
-$2,261
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,408 income − $5,669 expenses = $2,261 out of pocket
Investment Breakdown
|
Purchase Price
$659k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$156k
Downpayment
20%
$132k
Closing costs
1%
$6,592
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,408
Total Expenses
$5,669
Mortgage P&I
96%
$3,264
Property Taxes
30%
$1,011
Home Insurance
7%
$236
HOA
0%
$0
Property Management
12%
$409
CapEx
4%
$136
Vacancy
3%
$102
Maintenance
4%
$136
Other
11%
$375