Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.16% first-year return on $159k initial cash invested.
-14.16%
Cash On Cash
3.08%
Cap Rate
0.5
DSCR
$3,062
Rent
-$1,874
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,062 income − $4,936 expenses = $1,874 out of pocket
Investment Breakdown
|
Purchase Price
$670k
Downpayment
20.0%
Interest Rate
6.7%
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
$3,062
Total Expenses
$4,936
Mortgage P&I
113%
$3,471
Property Taxes
6%
$180
Home Insurance
8%
$245
HOA
0%
$0
Property Management
12%
$367
CapEx
4%
$122
Vacancy
3%
$92
Maintenance
4%
$122
Other
11%
$337