Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.53% first-year return on $159k initial cash invested.
-10.53%
Cash On Cash
3.84%
Cap Rate
0.64
DSCR
$4,354
Rent
-$1,393
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,354 income − $5,747 expenses = $1,393 out of pocket
Investment Breakdown
|
Purchase Price
$670k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$159k
Downpayment
20%
$134k
Closing costs
1%
$6,700
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,354
Total Expenses
$5,747
Mortgage P&I
77%
$3,361
Property Taxes
14%
$620
Home Insurance
5%
$234
HOA
1%
$52
Property Management
12%
$522
CapEx
4%
$174
Vacancy
3%
$131
Maintenance
4%
$174
Other
11%
$479