Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.17% first-year return on $159k initial cash invested.
-5.17%
Cash On Cash
5.24%
Cap Rate
0.88
DSCR
$6,978
Rent
-$685
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,978 income − $7,663 expenses = $685 out of pocket
Investment Breakdown
|
Purchase Price
$671k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$159k
Downpayment
20%
$134k
Closing costs
1%
$6,709
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,978
Total Expenses
$7,663
Mortgage P&I
48%
$3,336
Property Taxes
12%
$834
Home Insurance
3%
$242
HOA
13%
$879
Property Management
12%
$837
CapEx
4%
$279
Vacancy
3%
$209
Maintenance
4%
$279
Other
11%
$768