Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.58% first-year return on $156k initial cash invested.
-8.58%
Cash On Cash
4.47%
Cap Rate
0.73
DSCR
$5,229
Rent
-$1,117
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,229 income − $6,346 expenses = $1,117 out of pocket
Investment Breakdown
|
Purchase Price
$658k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$156k
Downpayment
20%
$132k
Closing costs
1%
$6,580
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,229
Total Expenses
$6,346
Mortgage P&I
64%
$3,361
Property Taxes
19%
$978
Home Insurance
4%
$230
HOA
0%
$0
Property Management
12%
$627
CapEx
4%
$209
Vacancy
3%
$157
Maintenance
4%
$209
Other
11%
$575