Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.89% first-year return on $159k initial cash invested.
-6.89%
Cash On Cash
4.92%
Cap Rate
0.8
DSCR
$5,704
Rent
-$915
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,704 income − $6,619 expenses = $915 out of pocket
Investment Breakdown
|
Purchase Price
$673k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$159k
Downpayment
20%
$135k
Closing costs
1%
$6,727
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,704
Total Expenses
$6,619
Mortgage P&I
60%
$3,446
Property Taxes
17%
$973
Home Insurance
5%
$262
HOA
0%
$0
Property Management
12%
$684
CapEx
4%
$228
Vacancy
3%
$171
Maintenance
4%
$228
Other
11%
$627