Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.2% first-year return on $156k initial cash invested.
-18.2%
Cash On Cash
2.45%
Cap Rate
0.37
DSCR
$2,966
Rent
-$2,368
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,966 income − $5,334 expenses = $2,368 out of pocket
Investment Breakdown
|
Purchase Price
$658k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$156k
Downpayment
20%
$132k
Closing costs
1%
$6,576
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,966
Total Expenses
$5,334
Mortgage P&I
121%
$3,589
Property Taxes
17%
$498
Home Insurance
8%
$238
HOA
0%
$0
Property Management
12%
$356
CapEx
4%
$119
Vacancy
3%
$89
Maintenance
4%
$119
Other
11%
$326