Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.95% first-year return on $159k initial cash invested.
-10.95%
Cash On Cash
3.66%
Cap Rate
0.61
DSCR
$3,372
Rent
-$1,452
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,372 income − $4,824 expenses = $1,452 out of pocket
Investment Breakdown
|
Purchase Price
$672k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$159k
Downpayment
20%
$134k
Closing costs
1%
$6,717
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,372
Total Expenses
$4,824
Mortgage P&I
100%
$3,366
Property Taxes
2%
$68
Home Insurance
7%
$243
HOA
0%
$0
Property Management
12%
$405
CapEx
4%
$135
Vacancy
3%
$101
Maintenance
4%
$135
Other
11%
$371