Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.05% first-year return on $161k initial cash invested.
-5.05%
Cash On Cash
5.07%
Cap Rate
0.86
DSCR
$5,096
Rent
-$677
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,096 income − $5,773 expenses = $677 out of pocket
Investment Breakdown
|
Purchase Price
$681k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$161k
Downpayment
20%
$136k
Closing costs
1%
$6,805
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,096
Total Expenses
$5,773
Mortgage P&I
66%
$3,348
Property Taxes
8%
$431
Home Insurance
5%
$240
HOA
0%
$20
Property Management
12%
$612
CapEx
4%
$204
Vacancy
3%
$153
Maintenance
4%
$204
Other
11%
$561