Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -22.57% first-year return on $156k initial cash invested.
-22.57%
Cash On Cash
1.55%
Cap Rate
0.23
DSCR
$3,130
Rent
-$2,942
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,130 income − $6,072 expenses = $2,942 out of pocket
Investment Breakdown
|
Purchase Price
$659k
Downpayment
20.0%
Interest Rate
7.5%
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
$3,130
Total Expenses
$6,072
Mortgage P&I
117%
$3,668
Property Taxes
32%
$991
Home Insurance
11%
$349
HOA
0%
$0
Property Management
12%
$376
CapEx
4%
$125
Vacancy
3%
$94
Maintenance
4%
$125
Other
11%
$344