Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.67% first-year return on $159k initial cash invested.
-5.67%
Cash On Cash
5.14%
Cap Rate
0.84
DSCR
$5,610
Rent
-$753
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,610 income − $6,363 expenses = $753 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%
$6,729
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,610
Total Expenses
$6,363
Mortgage P&I
61%
$3,409
Property Taxes
11%
$622
Home Insurance
4%
$241
HOA
3%
$185
Property Management
12%
$673
CapEx
4%
$224
Vacancy
3%
$168
Maintenance
4%
$224
Other
11%
$617