Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.91% first-year return on $159k initial cash invested.
-5.91%
Cash On Cash
4.94%
Cap Rate
0.83
DSCR
$5,565
Rent
-$785
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,565 income − $6,350 expenses = $785 out of pocket
Investment Breakdown
|
Purchase Price
$673k
Downpayment
20.0%
Interest Rate
6.3%
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
$5,565
Total Expenses
$6,350
Mortgage P&I
60%
$3,333
Property Taxes
16%
$886
Home Insurance
4%
$238
HOA
0%
$0
Property Management
12%
$668
CapEx
4%
$223
Vacancy
3%
$167
Maintenance
4%
$223
Other
11%
$612