Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.56% first-year return on $161k initial cash invested.
-6.56%
Cash On Cash
5.35%
Cap Rate
0.82
DSCR
$5,836
Rent
-$881
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,836 income − $6,717 expenses = $881 out of pocket
Investment Breakdown
|
Purchase Price
$682k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$161k
Downpayment
20%
$136k
Closing costs
1%
$6,822
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,836
Total Expenses
$6,717
Mortgage P&I
63%
$3,688
Property Taxes
14%
$810
Home Insurance
4%
$236
HOA
0%
$0
Property Management
12%
$700
CapEx
4%
$233
Vacancy
3%
$175
Maintenance
4%
$233
Other
11%
$642