Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.17% first-year return on $156k initial cash invested.
-11.17%
Cash On Cash
3.94%
Cap Rate
0.62
DSCR
$3,808
Rent
-$1,452
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,808 income − $5,260 expenses = $1,452 out of pocket
Investment Breakdown
|
Purchase Price
$657k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$156k
Downpayment
20%
$131k
Closing costs
1%
$6,569
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,808
Total Expenses
$5,260
Mortgage P&I
91%
$3,455
Property Taxes
7%
$277
Home Insurance
6%
$234
HOA
0%
$0
Property Management
12%
$457
CapEx
4%
$152
Vacancy
3%
$114
Maintenance
4%
$152
Other
11%
$419