Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.66% first-year return on $159k initial cash invested.
-7.66%
Cash On Cash
4.6%
Cap Rate
0.75
DSCR
$4,500
Rent
-$1,015
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,500 income − $5,515 expenses = $1,015 out of pocket
Investment Breakdown
|
Purchase Price
$671k
Downpayment
20.0%
Interest Rate
6.5%
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
$4,500
Total Expenses
$5,515
Mortgage P&I
76%
$3,406
Property Taxes
7%
$334
Home Insurance
5%
$245
HOA
0%
$0
Property Management
12%
$540
CapEx
4%
$180
Vacancy
3%
$135
Maintenance
4%
$180
Other
11%
$495