Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.11% first-year return on $159k initial cash invested.
-10.11%
Cash On Cash
4.27%
Cap Rate
0.68
DSCR
$5,044
Rent
-$1,341
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,044 income − $6,385 expenses = $1,341 out of pocket
Investment Breakdown
|
Purchase Price
$673k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$159k
Downpayment
20%
$135k
Closing costs
1%
$6,726
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,044
Total Expenses
$6,385
Mortgage P&I
70%
$3,534
Property Taxes
12%
$630
Home Insurance
5%
$236
HOA
5%
$270
Property Management
12%
$605
CapEx
4%
$202
Vacancy
3%
$151
Maintenance
4%
$202
Other
11%
$555