Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -22.97% first-year return on $159k initial cash invested.
-22.97%
Cash On Cash
0.81%
Cap Rate
0.13
DSCR
$2,150
Rent
-$3,038
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,150 income − $5,188 expenses = $3,038 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%
$6,700
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,150
Total Expenses
$5,188
Mortgage P&I
158%
$3,402
Property Taxes
38%
$822
Home Insurance
11%
$234
HOA
0%
$0
Property Management
12%
$258
CapEx
4%
$86
Vacancy
3%
$64
Maintenance
4%
$86
Other
11%
$236