Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.63% first-year return on $161k initial cash invested.
-3.63%
Cash On Cash
5.46%
Cap Rate
0.92
DSCR
$5,886
Rent
-$487
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,886 income − $6,373 expenses = $487 out of pocket
Investment Breakdown
|
Purchase Price
$680k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$161k
Downpayment
20%
$136k
Closing costs
1%
$6,804
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,886
Total Expenses
$6,373
Mortgage P&I
57%
$3,348
Property Taxes
13%
$780
Home Insurance
4%
$245
HOA
0%
$0
Property Management
12%
$706
CapEx
4%
$235
Vacancy
3%
$177
Maintenance
4%
$235
Other
11%
$647