Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.89% first-year return on $159k initial cash invested.
-8.89%
Cash On Cash
4.42%
Cap Rate
0.71
DSCR
$4,395
Rent
-$1,177
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,395 income − $5,572 expenses = $1,177 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%
$6,708
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,395
Total Expenses
$5,572
Mortgage P&I
79%
$3,469
Property Taxes
8%
$371
Home Insurance
5%
$238
HOA
0%
$0
Property Management
12%
$527
CapEx
4%
$176
Vacancy
3%
$132
Maintenance
4%
$176
Other
11%
$483