Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.57% first-year return on $161k initial cash invested.
-8.57%
Cash On Cash
4.36%
Cap Rate
0.73
DSCR
$5,326
Rent
-$1,147
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,326 income − $6,473 expenses = $1,147 out of pocket
Investment Breakdown
|
Purchase Price
$679k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$161k
Downpayment
20%
$136k
Closing costs
1%
$6,794
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,326
Total Expenses
$6,473
Mortgage P&I
64%
$3,404
Property Taxes
19%
$1,022
Home Insurance
4%
$236
HOA
0%
$0
Property Management
12%
$639
CapEx
4%
$213
Vacancy
3%
$160
Maintenance
4%
$213
Other
11%
$586