Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.71% first-year return on $161k initial cash invested.
-4.71%
Cash On Cash
5.07%
Cap Rate
0.87
DSCR
$5,214
Rent
-$631
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,214 income − $5,845 expenses = $631 out of pocket
Investment Breakdown
|
Purchase Price
$679k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$161k
Downpayment
20%
$136k
Closing costs
1%
$6,794
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,214
Total Expenses
$5,845
Mortgage P&I
63%
$3,294
Property Taxes
10%
$502
Home Insurance
5%
$242
HOA
1%
$33
Property Management
12%
$626
CapEx
4%
$209
Vacancy
3%
$156
Maintenance
4%
$209
Other
11%
$574