Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.93% first-year return on $159k initial cash invested.
-9.93%
Cash On Cash
4.59%
Cap Rate
0.7
DSCR
$5,600
Rent
-$1,316
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,600 income − $6,916 expenses = $1,316 out of pocket
Investment Breakdown
|
Purchase Price
$672k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$159k
Downpayment
20%
$134k
Closing costs
1%
$6,716
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,600
Total Expenses
$6,916
Mortgage P&I
65%
$3,662
Property Taxes
12%
$663
Home Insurance
4%
$245
HOA
8%
$442
Property Management
12%
$672
CapEx
4%
$224
Vacancy
3%
$168
Maintenance
4%
$224
Other
11%
$616