Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.15% first-year return on $156k initial cash invested.
-3.15%
Cash On Cash
5.55%
Cap Rate
0.94
DSCR
$4,982
Rent
-$409
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,982 income − $5,391 expenses = $409 out of pocket
Investment Breakdown
|
Purchase Price
$656k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$156k
Downpayment
20%
$131k
Closing costs
1%
$6,561
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,982
Total Expenses
$5,391
Mortgage P&I
65%
$3,243
Property Taxes
4%
$216
Home Insurance
5%
$239
HOA
0%
$0
Property Management
12%
$598
CapEx
4%
$199
Vacancy
3%
$149
Maintenance
4%
$199
Other
11%
$548