Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.05% first-year return on $161k initial cash invested.
-5.05%
Cash On Cash
5.35%
Cap Rate
0.87
DSCR
$5,240
Rent
-$676
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,240 income − $5,916 expenses = $676 out of pocket
Investment Breakdown
|
Purchase Price
$680k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$161k
Downpayment
20%
$136k
Closing costs
1%
$6,797
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,240
Total Expenses
$5,916
Mortgage P&I
67%
$3,494
Property Taxes
7%
$392
Home Insurance
5%
$245
HOA
0%
$3
Property Management
12%
$629
CapEx
4%
$210
Vacancy
3%
$157
Maintenance
4%
$210
Other
11%
$576