Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.22% first-year return on $159k initial cash invested.
-6.22%
Cash On Cash
5.27%
Cap Rate
0.83
DSCR
$5,526
Rent
-$824
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,526 income − $6,350 expenses = $824 out of pocket
Investment Breakdown
|
Purchase Price
$671k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$159k
Downpayment
20%
$134k
Closing costs
1%
$6,710
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,526
Total Expenses
$6,350
Mortgage P&I
64%
$3,552
Property Taxes
12%
$665
Home Insurance
5%
$254
HOA
0%
$0
Property Management
12%
$663
CapEx
4%
$221
Vacancy
3%
$166
Maintenance
4%
$221
Other
11%
$608