Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.6% first-year return on $159k initial cash invested.
-2.6%
Cash On Cash
5.82%
Cap Rate
0.97
DSCR
$5,750
Rent
-$344
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,750 income − $6,094 expenses = $344 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%
$6,698
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,750
Total Expenses
$6,094
Mortgage P&I
58%
$3,360
Property Taxes
9%
$544
Home Insurance
4%
$236
HOA
0%
$0
Property Management
12%
$690
CapEx
4%
$230
Vacancy
3%
$172
Maintenance
4%
$230
Other
11%
$632