Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.43% first-year return on $161k initial cash invested.
-7.43%
Cash On Cash
4.65%
Cap Rate
0.77
DSCR
$4,857
Rent
-$995
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,857 income − $5,852 expenses = $995 out of pocket
Investment Breakdown
|
Purchase Price
$679k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$161k
Downpayment
20%
$136k
Closing costs
1%
$6,793
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,857
Total Expenses
$5,852
Mortgage P&I
71%
$3,431
Property Taxes
7%
$335
Home Insurance
5%
$243
HOA
4%
$192
Property Management
12%
$583
CapEx
4%
$194
Vacancy
3%
$146
Maintenance
4%
$194
Other
11%
$534