Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.72% first-year return on $159k initial cash invested.
-8.72%
Cash On Cash
4.44%
Cap Rate
0.72
DSCR
$4,760
Rent
-$1,154
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,760 income − $5,914 expenses = $1,154 out of pocket
Investment Breakdown
|
Purchase Price
$671k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$159k
Downpayment
20%
$134k
Closing costs
1%
$6,705
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,760
Total Expenses
$5,914
Mortgage P&I
72%
$3,447
Property Taxes
13%
$613
Home Insurance
5%
$236
HOA
0%
$0
Property Management
12%
$571
CapEx
4%
$190
Vacancy
3%
$143
Maintenance
4%
$190
Other
11%
$524