Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.26% first-year return on $159k initial cash invested.
-8.26%
Cash On Cash
4.57%
Cap Rate
0.73
DSCR
$4,224
Rent
-$1,097
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,224 income − $5,321 expenses = $1,097 out of pocket
Investment Breakdown
|
Purchase Price
$674k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$159k
Downpayment
20%
$135k
Closing costs
1%
$6,736
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,224
Total Expenses
$5,321
Mortgage P&I
83%
$3,495
Property Taxes
2%
$94
Home Insurance
6%
$245
HOA
1%
$50
Property Management
12%
$507
CapEx
4%
$169
Vacancy
3%
$127
Maintenance
4%
$169
Other
11%
$465