Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.95% first-year return on $161k initial cash invested.
-7.95%
Cash On Cash
4.37%
Cap Rate
0.74
DSCR
$4,352
Rent
-$1,066
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,352 income − $5,418 expenses = $1,066 out of pocket
Investment Breakdown
|
Purchase Price
$680k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$161k
Downpayment
20%
$136k
Closing costs
1%
$6,801
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,352
Total Expenses
$5,418
Mortgage P&I
77%
$3,367
Property Taxes
7%
$303
Home Insurance
6%
$268
HOA
0%
$0
Property Management
12%
$522
CapEx
4%
$174
Vacancy
3%
$131
Maintenance
4%
$174
Other
11%
$479