Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.16% first-year return on $161k initial cash invested.
-10.16%
Cash On Cash
3.76%
Cap Rate
0.64
DSCR
$4,113
Rent
-$1,363
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,113 income − $5,476 expenses = $1,363 out of pocket
Investment Breakdown
|
Purchase Price
$681k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$161k
Downpayment
20%
$136k
Closing costs
1%
$6,806
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,113
Total Expenses
$5,476
Mortgage P&I
81%
$3,332
Property Taxes
10%
$407
Home Insurance
7%
$271
HOA
2%
$67
Property Management
12%
$494
CapEx
4%
$165
Vacancy
3%
$123
Maintenance
4%
$165
Other
11%
$452