Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.69% first-year return on $159k initial cash invested.
-15.69%
Cash On Cash
2.74%
Cap Rate
0.44
DSCR
$3,756
Rent
-$2,080
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,756 income − $5,836 expenses = $2,080 out of pocket
Investment Breakdown
|
Purchase Price
$672k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$159k
Downpayment
20%
$134k
Closing costs
1%
$6,719
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,756
Total Expenses
$5,836
Mortgage P&I
92%
$3,463
Property Taxes
23%
$856
Home Insurance
6%
$240
HOA
0%
$0
Property Management
12%
$451
CapEx
4%
$150
Vacancy
3%
$113
Maintenance
4%
$150
Other
11%
$413