Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.06% first-year return on $159k initial cash invested.
-13.06%
Cash On Cash
4.02%
Cap Rate
0.59
DSCR
$4,404
Rent
-$1,730
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,404 income − $6,134 expenses = $1,730 out of pocket
Investment Breakdown
|
Purchase Price
$671k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$159k
Downpayment
20%
$134k
Closing costs
1%
$6,714
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,404
Total Expenses
$6,134
Mortgage P&I
86%
$3,805
Property Taxes
14%
$595
Home Insurance
5%
$238
HOA
0%
$0
Property Management
12%
$528
CapEx
4%
$176
Vacancy
3%
$132
Maintenance
4%
$176
Other
11%
$484