Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.59% first-year return on $159k initial cash invested.
-12.59%
Cash On Cash
3.54%
Cap Rate
0.57
DSCR
$4,092
Rent
-$1,672
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,092 income − $5,764 expenses = $1,672 out of pocket
Investment Breakdown
|
Purchase Price
$673k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$159k
Downpayment
20%
$135k
Closing costs
1%
$6,734
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,092
Total Expenses
$5,764
Mortgage P&I
85%
$3,494
Property Taxes
15%
$619
Home Insurance
6%
$242
HOA
0%
$17
Property Management
12%
$491
CapEx
4%
$164
Vacancy
3%
$123
Maintenance
4%
$164
Other
11%
$450