Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.02% first-year return on $159k initial cash invested.
-11.02%
Cash On Cash
4.03%
Cap Rate
0.64
DSCR
$4,448
Rent
-$1,457
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,448 income − $5,905 expenses = $1,457 out of pocket
Investment Breakdown
|
Purchase Price
$670k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$159k
Downpayment
20%
$134k
Closing costs
1%
$6,695
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,448
Total Expenses
$5,905
Mortgage P&I
79%
$3,529
Property Taxes
14%
$630
Home Insurance
5%
$234
HOA
0%
$0
Property Management
12%
$534
CapEx
4%
$178
Vacancy
3%
$133
Maintenance
4%
$178
Other
11%
$489