Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.79% first-year return on $159k initial cash invested.
-5.79%
Cash On Cash
5.01%
Cap Rate
0.83
DSCR
$5,230
Rent
-$768
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,230 income − $5,998 expenses = $768 out of pocket
Investment Breakdown
|
Purchase Price
$672k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$159k
Downpayment
20%
$134k
Closing costs
1%
$6,716
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,230
Total Expenses
$5,998
Mortgage P&I
64%
$3,365
Property Taxes
12%
$615
Home Insurance
5%
$240
HOA
0%
$0
Property Management
12%
$628
CapEx
4%
$209
Vacancy
3%
$157
Maintenance
4%
$209
Other
11%
$575