Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.02% first-year return on $159k initial cash invested.
-4.02%
Cash On Cash
5.49%
Cap Rate
0.9
DSCR
$5,064
Rent
-$533
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,064 income − $5,597 expenses = $533 out of pocket
Investment Breakdown
|
Purchase Price
$672k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$159k
Downpayment
20%
$134k
Closing costs
1%
$6,722
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,064
Total Expenses
$5,597
Mortgage P&I
67%
$3,404
Property Taxes
5%
$232
Home Insurance
5%
$238
HOA
0%
$0
Property Management
12%
$608
CapEx
4%
$203
Vacancy
3%
$152
Maintenance
4%
$203
Other
11%
$557