Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.99% first-year return on $156k initial cash invested.
-7.99%
Cash On Cash
4.28%
Cap Rate
0.73
DSCR
$4,674
Rent
-$1,037
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,674 income − $5,711 expenses = $1,037 out of pocket
Investment Breakdown
|
Purchase Price
$656k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$156k
Downpayment
20%
$131k
Closing costs
1%
$6,562
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,674
Total Expenses
$5,711
Mortgage P&I
68%
$3,189
Property Taxes
11%
$532
Home Insurance
5%
$245
HOA
3%
$156
Property Management
12%
$561
CapEx
4%
$187
Vacancy
3%
$140
Maintenance
4%
$187
Other
11%
$514