Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.88% first-year return on $161k initial cash invested.
-10.88%
Cash On Cash
3.85%
Cap Rate
0.63
DSCR
$4,196
Rent
-$1,455
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,196 income − $5,651 expenses = $1,455 out of pocket
Investment Breakdown
|
Purchase Price
$679k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$161k
Downpayment
20%
$136k
Closing costs
1%
$6,788
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,196
Total Expenses
$5,651
Mortgage P&I
83%
$3,463
Property Taxes
11%
$457
Home Insurance
5%
$228
HOA
2%
$75
Property Management
12%
$504
CapEx
4%
$168
Vacancy
3%
$126
Maintenance
4%
$168
Other
11%
$462