Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.8% first-year return on $159k initial cash invested.
-3.8%
Cash On Cash
5.43%
Cap Rate
0.91
DSCR
$5,127
Rent
-$502
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,127 income − $5,629 expenses = $502 out of pocket
Investment Breakdown
|
Purchase Price
$670k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$159k
Downpayment
20%
$134k
Closing costs
1%
$6,698
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,127
Total Expenses
$5,629
Mortgage P&I
65%
$3,328
Property Taxes
6%
$296
Home Insurance
5%
$262
HOA
0%
$0
Property Management
12%
$615
CapEx
4%
$205
Vacancy
3%
$154
Maintenance
4%
$205
Other
11%
$564