Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.65% first-year return on $156k initial cash invested.
-11.65%
Cash On Cash
3.54%
Cap Rate
0.59
DSCR
$3,818
Rent
-$1,516
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,818 income − $5,334 expenses = $1,516 out of pocket
Investment Breakdown
|
Purchase Price
$658k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$156k
Downpayment
20%
$132k
Closing costs
1%
$6,579
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,818
Total Expenses
$5,334
Mortgage P&I
87%
$3,305
Property Taxes
11%
$402
Home Insurance
8%
$315
HOA
0%
$13
Property Management
12%
$458
CapEx
4%
$153
Vacancy
3%
$115
Maintenance
4%
$153
Other
11%
$420