Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.24% first-year return on $159k initial cash invested.
-3.24%
Cash On Cash
5.54%
Cap Rate
0.93
DSCR
$5,124
Rent
-$428
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,124 income − $5,552 expenses = $428 out of pocket
Investment Breakdown
|
Purchase Price
$669k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$159k
Downpayment
20%
$134k
Closing costs
1%
$6,691
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,124
Total Expenses
$5,552
Mortgage P&I
65%
$3,313
Property Taxes
5%
$251
Home Insurance
5%
$245
HOA
0%
$0
Property Management
12%
$615
CapEx
4%
$205
Vacancy
3%
$154
Maintenance
4%
$205
Other
11%
$564