Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.36% first-year return on $156k initial cash invested.
-12.36%
Cash On Cash
3.81%
Cap Rate
0.59
DSCR
$4,128
Rent
-$1,606
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,128 income − $5,734 expenses = $1,606 out of pocket
Investment Breakdown
|
Purchase Price
$657k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$156k
Downpayment
20%
$131k
Closing costs
1%
$6,566
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,128
Total Expenses
$5,734
Mortgage P&I
85%
$3,526
Property Taxes
9%
$384
Home Insurance
6%
$236
HOA
4%
$185
Property Management
12%
$495
CapEx
4%
$165
Vacancy
3%
$124
Maintenance
4%
$165
Other
11%
$454