Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.03% first-year return on $159k initial cash invested.
-4.03%
Cash On Cash
5.5%
Cap Rate
0.9
DSCR
$5,238
Rent
-$533
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,238 income − $5,771 expenses = $533 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%
$6,699
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,238
Total Expenses
$5,771
Mortgage P&I
65%
$3,391
Property Taxes
7%
$362
Home Insurance
5%
$236
HOA
0%
$0
Property Management
12%
$629
CapEx
4%
$210
Vacancy
3%
$157
Maintenance
4%
$210
Other
11%
$576