Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.38% first-year return on $159k initial cash invested.
-8.38%
Cash On Cash
4.37%
Cap Rate
0.72
DSCR
$4,250
Rent
-$1,108
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,250 income − $5,358 expenses = $1,108 out of pocket
Investment Breakdown
|
Purchase Price
$670k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$159k
Downpayment
20%
$134k
Closing costs
1%
$6,700
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,250
Total Expenses
$5,358
Mortgage P&I
79%
$3,378
Property Taxes
7%
$300
Home Insurance
6%
$234
HOA
0%
$0
Property Management
12%
$510
CapEx
4%
$170
Vacancy
3%
$128
Maintenance
4%
$170
Other
11%
$468