Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.8% first-year return on $159k initial cash invested.
-8.8%
Cash On Cash
4.37%
Cap Rate
0.72
DSCR
$5,247
Rent
-$1,165
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,247 income − $6,412 expenses = $1,165 out of pocket
Investment Breakdown
|
Purchase Price
$671k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$159k
Downpayment
20%
$134k
Closing costs
1%
$6,706
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,247
Total Expenses
$6,412
Mortgage P&I
65%
$3,397
Property Taxes
19%
$986
Home Insurance
5%
$245
HOA
0%
$0
Property Management
12%
$630
CapEx
4%
$210
Vacancy
3%
$157
Maintenance
4%
$210
Other
11%
$577