Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.35% first-year return on $159k initial cash invested.
-9.35%
Cash On Cash
4.17%
Cap Rate
0.69
DSCR
$4,984
Rent
-$1,236
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,984 income − $6,220 expenses = $1,236 out of pocket
Investment Breakdown
|
Purchase Price
$670k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$159k
Downpayment
20%
$134k
Closing costs
1%
$6,699
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,984
Total Expenses
$6,220
Mortgage P&I
68%
$3,365
Property Taxes
19%
$927
Home Insurance
5%
$234
HOA
0%
$0
Property Management
12%
$598
CapEx
4%
$199
Vacancy
3%
$150
Maintenance
4%
$199
Other
11%
$548