Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.1% first-year return on $159k initial cash invested.
-5.1%
Cash On Cash
5.27%
Cap Rate
0.87
DSCR
$5,415
Rent
-$675
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,415 income − $6,090 expenses = $675 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%
$6,702
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,415
Total Expenses
$6,090
Mortgage P&I
63%
$3,401
Property Taxes
11%
$611
Home Insurance
4%
$236
HOA
0%
$0
Property Management
12%
$650
CapEx
4%
$217
Vacancy
3%
$162
Maintenance
4%
$217
Other
11%
$596