Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.17% first-year return on $159k initial cash invested.
-4.17%
Cash On Cash
5.37%
Cap Rate
0.91
DSCR
$5,991
Rent
-$554
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,991 income − $6,545 expenses = $554 out of pocket
Investment Breakdown
|
Purchase Price
$673k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$159k
Downpayment
20%
$135k
Closing costs
1%
$6,728
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,991
Total Expenses
$6,545
Mortgage P&I
55%
$3,324
Property Taxes
15%
$903
Home Insurance
5%
$280
HOA
0%
$0
Property Management
12%
$719
CapEx
4%
$240
Vacancy
3%
$180
Maintenance
4%
$240
Other
11%
$659