Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.3% first-year return on $161k initial cash invested.
-4.3%
Cash On Cash
5.41%
Cap Rate
0.9
DSCR
$5,644
Rent
-$578
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,644 income − $6,222 expenses = $578 out of pocket
Investment Breakdown
|
Purchase Price
$682k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$161k
Downpayment
20%
$136k
Closing costs
1%
$6,819
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,644
Total Expenses
$6,222
Mortgage P&I
61%
$3,427
Property Taxes
11%
$606
Home Insurance
4%
$240
HOA
1%
$30
Property Management
12%
$677
CapEx
4%
$226
Vacancy
3%
$169
Maintenance
4%
$226
Other
11%
$621