Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.4% first-year return on $159k initial cash invested.
-12.4%
Cash On Cash
3.45%
Cap Rate
0.56
DSCR
$3,714
Rent
-$1,642
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,714 income − $5,356 expenses = $1,642 out of pocket
Investment Breakdown
|
Purchase Price
$671k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$159k
Downpayment
20%
$134k
Closing costs
1%
$6,712
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,714
Total Expenses
$5,356
Mortgage P&I
92%
$3,421
Property Taxes
12%
$430
Home Insurance
6%
$241
HOA
0%
$0
Property Management
12%
$446
CapEx
4%
$149
Vacancy
3%
$111
Maintenance
4%
$149
Other
11%
$409