Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.86% first-year return on $159k initial cash invested.
-4.86%
Cash On Cash
5.33%
Cap Rate
0.88
DSCR
$5,846
Rent
-$644
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,846 income − $6,490 expenses = $644 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
$5,846
Total Expenses
$6,490
Mortgage P&I
58%
$3,398
Property Taxes
15%
$884
Home Insurance
4%
$220
HOA
0%
$0
Property Management
12%
$702
CapEx
4%
$234
Vacancy
3%
$175
Maintenance
4%
$234
Other
11%
$643