Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.25% first-year return on $159k initial cash invested.
-7.25%
Cash On Cash
4.68%
Cap Rate
0.77
DSCR
$4,899
Rent
-$959
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,899 income − $5,858 expenses = $959 out of pocket
Investment Breakdown
|
Purchase Price
$670k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$159k
Downpayment
20%
$134k
Closing costs
1%
$6,698
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,899
Total Expenses
$5,858
Mortgage P&I
69%
$3,378
Property Taxes
11%
$560
Home Insurance
5%
$254
HOA
0%
$0
Property Management
12%
$588
CapEx
4%
$196
Vacancy
3%
$147
Maintenance
4%
$196
Other
11%
$539