Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.62% first-year return on $159k initial cash invested.
-5.62%
Cash On Cash
5.29%
Cap Rate
0.85
DSCR
$5,514
Rent
-$746
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,514 income − $6,260 expenses = $746 out of pocket
Investment Breakdown
|
Purchase Price
$672k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$159k
Downpayment
20%
$134k
Closing costs
1%
$6,723
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,514
Total Expenses
$6,260
Mortgage P&I
63%
$3,488
Property Taxes
13%
$723
Home Insurance
3%
$173
HOA
0%
$0
Property Management
12%
$662
CapEx
4%
$221
Vacancy
3%
$165
Maintenance
4%
$221
Other
11%
$607