Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.79% first-year return on $159k initial cash invested.
-4.79%
Cash On Cash
5.15%
Cap Rate
0.87
DSCR
$5,472
Rent
-$634
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,472 income − $6,106 expenses = $634 out of pocket
Investment Breakdown
|
Purchase Price
$671k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$159k
Downpayment
20%
$134k
Closing costs
1%
$6,708
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,472
Total Expenses
$6,106
Mortgage P&I
60%
$3,295
Property Taxes
12%
$641
Home Insurance
4%
$236
HOA
1%
$73
Property Management
12%
$657
CapEx
4%
$219
Vacancy
3%
$164
Maintenance
4%
$219
Other
11%
$602