Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.56% first-year return on $156k initial cash invested.
-8.56%
Cash On Cash
4.15%
Cap Rate
0.71
DSCR
$4,052
Rent
-$1,114
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,052 income − $5,166 expenses = $1,114 out of pocket
Investment Breakdown
|
Purchase Price
$658k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$156k
Downpayment
20%
$132k
Closing costs
1%
$6,579
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,052
Total Expenses
$5,166
Mortgage P&I
80%
$3,228
Property Taxes
8%
$320
Home Insurance
6%
$240
HOA
0%
$0
Property Management
12%
$486
CapEx
4%
$162
Vacancy
3%
$122
Maintenance
4%
$162
Other
11%
$446