Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.86% first-year return on $161k initial cash invested.
-10.86%
Cash On Cash
3.86%
Cap Rate
0.63
DSCR
$4,470
Rent
-$1,457
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,470 income − $5,927 expenses = $1,457 out of pocket
Investment Breakdown
|
Purchase Price
$681k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$161k
Downpayment
20%
$136k
Closing costs
1%
$6,810
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,470
Total Expenses
$5,927
Mortgage P&I
78%
$3,470
Property Taxes
12%
$522
Home Insurance
5%
$245
HOA
4%
$170
Property Management
12%
$536
CapEx
4%
$179
Vacancy
3%
$134
Maintenance
4%
$179
Other
11%
$492