Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.05% first-year return on $161k initial cash invested.
-6.05%
Cash On Cash
4.89%
Cap Rate
0.82
DSCR
$5,154
Rent
-$812
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,154 income − $5,966 expenses = $812 out of pocket
Investment Breakdown
|
Purchase Price
$681k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$161k
Downpayment
20%
$136k
Closing costs
1%
$6,808
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,154
Total Expenses
$5,966
Mortgage P&I
66%
$3,380
Property Taxes
8%
$410
Home Insurance
4%
$228
HOA
4%
$196
Property Management
12%
$618
CapEx
4%
$206
Vacancy
3%
$155
Maintenance
4%
$206
Other
11%
$567