Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.19% first-year return on $159k initial cash invested.
-2.19%
Cash On Cash
5.92%
Cap Rate
0.99
DSCR
$6,694
Rent
-$290
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,694 income − $6,984 expenses = $290 out of pocket
Investment Breakdown
|
Purchase Price
$670k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$159k
Downpayment
20%
$134k
Closing costs
1%
$6,697
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,694
Total Expenses
$6,984
Mortgage P&I
50%
$3,326
Property Taxes
17%
$1,137
Home Insurance
4%
$245
HOA
0%
$0
Property Management
12%
$803
CapEx
4%
$268
Vacancy
3%
$201
Maintenance
4%
$268
Other
11%
$736