Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.85% first-year return on $159k initial cash invested.
-8.85%
Cash On Cash
4.35%
Cap Rate
0.71
DSCR
$4,436
Rent
-$1,171
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,436 income − $5,607 expenses = $1,171 out of pocket
Investment Breakdown
|
Purchase Price
$670k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$159k
Downpayment
20%
$134k
Closing costs
1%
$6,703
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,436
Total Expenses
$5,607
Mortgage P&I
77%
$3,425
Property Taxes
9%
$386
Home Insurance
7%
$289
HOA
0%
$0
Property Management
12%
$532
CapEx
4%
$177
Vacancy
3%
$133
Maintenance
4%
$177
Other
11%
$488