Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.69% first-year return on $159k initial cash invested.
-7.69%
Cash On Cash
4.49%
Cap Rate
0.76
DSCR
$5,186
Rent
-$1,022
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,186 income − $6,208 expenses = $1,022 out of pocket
Investment Breakdown
|
Purchase Price
$674k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$159k
Downpayment
20%
$135k
Closing costs
1%
$6,735
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,186
Total Expenses
$6,208
Mortgage P&I
64%
$3,335
Property Taxes
16%
$814
Home Insurance
5%
$242
HOA
1%
$55
Property Management
12%
$622
CapEx
4%
$207
Vacancy
3%
$156
Maintenance
4%
$207
Other
11%
$570