Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.09% first-year return on $159k initial cash invested.
-7.09%
Cash On Cash
4.64%
Cap Rate
0.77
DSCR
$4,282
Rent
-$937
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,282 income − $5,219 expenses = $937 out of pocket
Investment Breakdown
|
Purchase Price
$670k
Downpayment
20.0%
Interest Rate
6.4%
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
$4,282
Total Expenses
$5,219
Mortgage P&I
78%
$3,354
Property Taxes
4%
$176
Home Insurance
5%
$234
HOA
0%
$0
Property Management
12%
$514
CapEx
4%
$171
Vacancy
3%
$128
Maintenance
4%
$171
Other
11%
$471