Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.14% first-year return on $161k initial cash invested.
-10.14%
Cash On Cash
3.97%
Cap Rate
0.65
DSCR
$4,316
Rent
-$1,359
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,316 income − $5,675 expenses = $1,359 out of pocket
Investment Breakdown
|
Purchase Price
$680k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$161k
Downpayment
20%
$136k
Closing costs
1%
$6,800
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,316
Total Expenses
$5,675
Mortgage P&I
80%
$3,434
Property Taxes
12%
$535
Home Insurance
6%
$238
HOA
0%
$0
Property Management
12%
$518
CapEx
4%
$173
Vacancy
3%
$129
Maintenance
4%
$173
Other
11%
$475