Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.06% first-year return on $161k initial cash invested.
-11.06%
Cash On Cash
3.86%
Cap Rate
0.63
DSCR
$4,995
Rent
-$1,485
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,995 income − $6,480 expenses = $1,485 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%
$6,814
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,995
Total Expenses
$6,480
Mortgage P&I
70%
$3,479
Property Taxes
21%
$1,058
Home Insurance
5%
$245
HOA
0%
$0
Property Management
12%
$599
CapEx
4%
$200
Vacancy
3%
$150
Maintenance
4%
$200
Other
11%
$549