Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.47% first-year return on $159k initial cash invested.
-12.47%
Cash On Cash
3.53%
Cap Rate
0.57
DSCR
$3,651
Rent
-$1,652
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,651 income − $5,303 expenses = $1,652 out of pocket
Investment Breakdown
|
Purchase Price
$671k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$159k
Downpayment
20%
$134k
Closing costs
1%
$6,711
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,651
Total Expenses
$5,303
Mortgage P&I
95%
$3,478
Property Taxes
9%
$345
Home Insurance
7%
$238
HOA
0%
$0
Property Management
12%
$438
CapEx
4%
$146
Vacancy
3%
$110
Maintenance
4%
$146
Other
11%
$402