Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.57% first-year return on $161k initial cash invested.
-7.57%
Cash On Cash
4.61%
Cap Rate
0.76
DSCR
$5,040
Rent
-$1,013
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,040 income − $6,053 expenses = $1,013 out of pocket
Investment Breakdown
|
Purchase Price
$679k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$161k
Downpayment
20%
$136k
Closing costs
1%
$6,789
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,040
Total Expenses
$6,053
Mortgage P&I
68%
$3,418
Property Taxes
13%
$678
Home Insurance
5%
$243
HOA
0%
$0
Property Management
12%
$605
CapEx
4%
$202
Vacancy
3%
$151
Maintenance
4%
$202
Other
11%
$554