Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.43% first-year return on $159k initial cash invested.
-4.43%
Cash On Cash
5.66%
Cap Rate
0.9
DSCR
$6,230
Rent
-$588
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,230 income − $6,818 expenses = $588 out of pocket
Investment Breakdown
|
Purchase Price
$673k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$159k
Downpayment
20%
$135k
Closing costs
1%
$6,725
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,230
Total Expenses
$6,818
Mortgage P&I
56%
$3,512
Property Taxes
14%
$848
Home Insurance
4%
$244
HOA
2%
$96
Property Management
12%
$748
CapEx
4%
$249
Vacancy
3%
$187
Maintenance
4%
$249
Other
11%
$685