Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.52% first-year return on $159k initial cash invested.
-9.52%
Cash On Cash
4.15%
Cap Rate
0.69
DSCR
$5,012
Rent
-$1,258
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,012 income − $6,270 expenses = $1,258 out of pocket
Investment Breakdown
|
Purchase Price
$670k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$159k
Downpayment
20%
$134k
Closing costs
1%
$6,696
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,012
Total Expenses
$6,270
Mortgage P&I
67%
$3,375
Property Taxes
7%
$346
Home Insurance
5%
$238
HOA
12%
$609
Property Management
12%
$601
CapEx
4%
$200
Vacancy
3%
$150
Maintenance
4%
$200
Other
11%
$551