Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.24% first-year return on $159k initial cash invested.
-11.24%
Cash On Cash
3.71%
Cap Rate
0.61
DSCR
$3,909
Rent
-$1,487
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,909 income − $5,396 expenses = $1,487 out of pocket
Investment Breakdown
|
Purchase Price
$671k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$159k
Downpayment
20%
$134k
Closing costs
1%
$6,705
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,909
Total Expenses
$5,396
Mortgage P&I
87%
$3,402
Property Taxes
11%
$432
Home Insurance
6%
$234
HOA
0%
$0
Property Management
12%
$469
CapEx
4%
$156
Vacancy
3%
$117
Maintenance
4%
$156
Other
11%
$430