Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.93% first-year return on $159k initial cash invested.
-6.93%
Cash On Cash
4.94%
Cap Rate
0.81
DSCR
$6,354
Rent
-$916
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,354 income − $7,270 expenses = $916 out of pocket
Investment Breakdown
|
Purchase Price
$670k
Downpayment
20.0%
Interest Rate
6.6%
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
$6,354
Total Expenses
$7,270
Mortgage P&I
54%
$3,420
Property Taxes
23%
$1,462
Home Insurance
4%
$228
HOA
0%
$0
Property Management
12%
$762
CapEx
4%
$254
Vacancy
3%
$191
Maintenance
4%
$254
Other
11%
$699