Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.93% first-year return on $159k initial cash invested.
-10.93%
Cash On Cash
4.04%
Cap Rate
0.64
DSCR
$4,119
Rent
-$1,445
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,119 income − $5,564 expenses = $1,445 out of pocket
Investment Breakdown
|
Purchase Price
$670k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$159k
Downpayment
20%
$134k
Closing costs
1%
$6,699
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,119
Total Expenses
$5,564
Mortgage P&I
86%
$3,534
Property Taxes
9%
$390
Home Insurance
6%
$234
HOA
0%
$5
Property Management
12%
$494
CapEx
4%
$165
Vacancy
3%
$124
Maintenance
4%
$165
Other
11%
$453