Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.06% first-year return on $159k initial cash invested.
-13.06%
Cash On Cash
3.24%
Cap Rate
0.54
DSCR
$4,282
Rent
-$1,729
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,282 income − $6,011 expenses = $1,729 out of pocket
Investment Breakdown
|
Purchase Price
$671k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$159k
Downpayment
20%
$134k
Closing costs
1%
$6,708
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,282
Total Expenses
$6,011
Mortgage P&I
79%
$3,371
Property Taxes
22%
$948
Home Insurance
6%
$237
HOA
0%
$0
Property Management
12%
$514
CapEx
4%
$171
Vacancy
3%
$128
Maintenance
4%
$171
Other
11%
$471