Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.11% first-year return on $161k initial cash invested.
-11.11%
Cash On Cash
3.76%
Cap Rate
0.62
DSCR
$3,928
Rent
-$1,489
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,928 income − $5,417 expenses = $1,489 out of pocket
Investment Breakdown
|
Purchase Price
$680k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$161k
Downpayment
20%
$136k
Closing costs
1%
$6,802
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,928
Total Expenses
$5,417
Mortgage P&I
88%
$3,461
Property Taxes
7%
$294
Home Insurance
6%
$245
HOA
2%
$82
Property Management
12%
$471
CapEx
4%
$157
Vacancy
3%
$118
Maintenance
4%
$157
Other
11%
$432