Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.65% first-year return on $159k initial cash invested.
-8.65%
Cash On Cash
4.91%
Cap Rate
0.74
DSCR
$4,401
Rent
-$1,147
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,401 income − $5,548 expenses = $1,147 out of pocket
Investment Breakdown
|
Purchase Price
$672k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$159k
Downpayment
20%
$134k
Closing costs
1%
$6,719
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,401
Total Expenses
$5,548
Mortgage P&I
85%
$3,721
Property Taxes
2%
$91
Home Insurance
5%
$240
HOA
0%
$0
Property Management
12%
$528
CapEx
4%
$176
Vacancy
3%
$132
Maintenance
4%
$176
Other
11%
$484