Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.51% first-year return on $159k initial cash invested.
-0.51%
Cash On Cash
6.5%
Cap Rate
1.05
DSCR
$5,942
Rent
-$68
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,942 income − $6,010 expenses = $68 out of pocket
Investment Breakdown
|
Purchase Price
$673k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$159k
Downpayment
20%
$135k
Closing costs
1%
$6,730
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,942
Total Expenses
$6,010
Mortgage P&I
59%
$3,477
Property Taxes
5%
$276
Home Insurance
4%
$236
HOA
0%
$0
Property Management
12%
$713
CapEx
4%
$238
Vacancy
3%
$178
Maintenance
4%
$238
Other
11%
$654