Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.88% first-year return on $159k initial cash invested.
-8.88%
Cash On Cash
4.61%
Cap Rate
0.73
DSCR
$5,289
Rent
-$1,177
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,289 income − $6,466 expenses = $1,177 out of pocket
Investment Breakdown
|
Purchase Price
$672k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$159k
Downpayment
20%
$134k
Closing costs
1%
$6,720
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,289
Total Expenses
$6,466
Mortgage P&I
67%
$3,549
Property Taxes
14%
$750
Home Insurance
5%
$252
HOA
2%
$115
Property Management
12%
$635
CapEx
4%
$212
Vacancy
3%
$159
Maintenance
4%
$212
Other
11%
$582