Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.49% first-year return on $161k initial cash invested.
-5.49%
Cash On Cash
4.97%
Cap Rate
0.84
DSCR
$4,698
Rent
-$739
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,698 income − $5,437 expenses = $739 out of pocket
Investment Breakdown
|
Purchase Price
$683k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$161k
Downpayment
20%
$137k
Closing costs
1%
$6,830
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,698
Total Expenses
$5,437
Mortgage P&I
72%
$3,380
Property Taxes
5%
$219
Home Insurance
5%
$240
HOA
0%
$0
Property Management
12%
$564
CapEx
4%
$188
Vacancy
3%
$141
Maintenance
4%
$188
Other
11%
$517