Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.56% first-year return on $156k initial cash invested.
-8.56%
Cash On Cash
4.27%
Cap Rate
0.71
DSCR
$3,762
Rent
-$1,115
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,762 income − $4,877 expenses = $1,115 out of pocket
Investment Breakdown
|
Purchase Price
$659k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$156k
Downpayment
20%
$132k
Closing costs
1%
$6,587
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,762
Total Expenses
$4,877
Mortgage P&I
88%
$3,309
Property Taxes
1%
$46
Home Insurance
6%
$244
HOA
0%
$0
Property Management
12%
$451
CapEx
4%
$150
Vacancy
3%
$113
Maintenance
4%
$150
Other
11%
$414