Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.43% first-year return on $159k initial cash invested.
-5.43%
Cash On Cash
5.15%
Cap Rate
0.85
DSCR
$5,658
Rent
-$720
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,658 income − $6,378 expenses = $720 out of pocket
Investment Breakdown
|
Purchase Price
$672k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$159k
Downpayment
20%
$134k
Closing costs
1%
$6,716
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,658
Total Expenses
$6,378
Mortgage P&I
60%
$3,374
Property Taxes
10%
$574
Home Insurance
4%
$245
HOA
5%
$262
Property Management
12%
$679
CapEx
4%
$226
Vacancy
3%
$170
Maintenance
4%
$226
Other
11%
$622