Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.03% first-year return on $156k initial cash invested.
-8.03%
Cash On Cash
4.84%
Cap Rate
0.76
DSCR
$5,346
Rent
-$1,045
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,346 income − $6,391 expenses = $1,045 out of pocket
Investment Breakdown
|
Purchase Price
$658k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$156k
Downpayment
20%
$132k
Closing costs
1%
$6,580
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,346
Total Expenses
$6,391
Mortgage P&I
65%
$3,484
Property Taxes
16%
$833
Home Insurance
5%
$256
HOA
0%
$0
Property Management
12%
$642
CapEx
4%
$214
Vacancy
3%
$160
Maintenance
4%
$214
Other
11%
$588