Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.59% first-year return on $159k initial cash invested.
-6.59%
Cash On Cash
4.86%
Cap Rate
0.8
DSCR
$5,127
Rent
-$873
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,127 income − $6,000 expenses = $873 out of pocket
Investment Breakdown
|
Purchase Price
$672k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$159k
Downpayment
20%
$134k
Closing costs
1%
$6,715
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,127
Total Expenses
$6,000
Mortgage P&I
66%
$3,387
Property Taxes
12%
$634
Home Insurance
5%
$236
HOA
0%
$0
Property Management
12%
$615
CapEx
4%
$205
Vacancy
3%
$154
Maintenance
4%
$205
Other
11%
$564