Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.34% first-year return on $161k initial cash invested.
-6.34%
Cash On Cash
4.89%
Cap Rate
0.81
DSCR
$5,034
Rent
-$853
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,034 income − $5,887 expenses = $853 out of pocket
Investment Breakdown
|
Purchase Price
$683k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$161k
Downpayment
20%
$137k
Closing costs
1%
$6,829
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,034
Total Expenses
$5,887
Mortgage P&I
68%
$3,436
Property Taxes
10%
$478
Home Insurance
5%
$254
HOA
0%
$8
Property Management
12%
$604
CapEx
4%
$201
Vacancy
3%
$151
Maintenance
4%
$201
Other
11%
$554