Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.99% first-year return on $159k initial cash invested.
-9.99%
Cash On Cash
3.97%
Cap Rate
0.66
DSCR
$4,400
Rent
-$1,327
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,400 income − $5,727 expenses = $1,327 out of pocket
Investment Breakdown
|
Purchase Price
$673k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$159k
Downpayment
20%
$135k
Closing costs
1%
$6,733
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,400
Total Expenses
$5,727
Mortgage P&I
77%
$3,377
Property Taxes
14%
$612
Home Insurance
6%
$242
HOA
0%
$0
Property Management
12%
$528
CapEx
4%
$176
Vacancy
3%
$132
Maintenance
4%
$176
Other
11%
$484