Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.91% first-year return on $159k initial cash invested.
-3.91%
Cash On Cash
5.22%
Cap Rate
0.9
DSCR
$4,928
Rent
-$519
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,928 income − $5,447 expenses = $519 out of pocket
Investment Breakdown
|
Purchase Price
$672k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$159k
Downpayment
20%
$134k
Closing costs
1%
$6,721
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,928
Total Expenses
$5,447
Mortgage P&I
66%
$3,243
Property Taxes
6%
$277
Home Insurance
5%
$252
HOA
0%
$0
Property Management
12%
$591
CapEx
4%
$197
Vacancy
3%
$148
Maintenance
4%
$197
Other
11%
$542