Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.6% first-year return on $159k initial cash invested.
-10.6%
Cash On Cash
3.87%
Cap Rate
0.64
DSCR
$4,318
Rent
-$1,408
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,318 income − $5,726 expenses = $1,408 out of pocket
Investment Breakdown
|
Purchase Price
$673k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$159k
Downpayment
20%
$135k
Closing costs
1%
$6,731
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,318
Total Expenses
$5,726
Mortgage P&I
79%
$3,407
Property Taxes
14%
$609
Home Insurance
6%
$241
HOA
0%
$0
Property Management
12%
$518
CapEx
4%
$173
Vacancy
3%
$130
Maintenance
4%
$173
Other
11%
$475