Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.49% first-year return on $161k initial cash invested.
-7.49%
Cash On Cash
4.57%
Cap Rate
0.76
DSCR
$4,678
Rent
-$1,003
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,678 income − $5,681 expenses = $1,003 out of pocket
Investment Breakdown
|
Purchase Price
$679k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$161k
Downpayment
20%
$136k
Closing costs
1%
$6,790
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,678
Total Expenses
$5,681
Mortgage P&I
73%
$3,402
Property Taxes
9%
$433
Home Insurance
5%
$238
HOA
0%
$18
Property Management
12%
$561
CapEx
4%
$187
Vacancy
3%
$140
Maintenance
4%
$187
Other
11%
$515