Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.12% first-year return on $161k initial cash invested.
-8.12%
Cash On Cash
4.45%
Cap Rate
0.74
DSCR
$5,280
Rent
-$1,088
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,280 income − $6,368 expenses = $1,088 out of pocket
Investment Breakdown
|
Purchase Price
$680k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$161k
Downpayment
20%
$136k
Closing costs
1%
$6,801
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,280
Total Expenses
$6,368
Mortgage P&I
64%
$3,399
Property Taxes
13%
$706
Home Insurance
5%
$238
HOA
4%
$230
Property Management
12%
$634
CapEx
4%
$211
Vacancy
3%
$158
Maintenance
4%
$211
Other
11%
$581