Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.27% first-year return on $161k initial cash invested.
-11.27%
Cash On Cash
3.78%
Cap Rate
0.61
DSCR
$3,848
Rent
-$1,510
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,848 income − $5,358 expenses = $1,510 out of pocket
Investment Breakdown
|
Purchase Price
$680k
Downpayment
20.0%
Interest Rate
6.7%
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
$3,848
Total Expenses
$5,358
Mortgage P&I
91%
$3,498
Property Taxes
3%
$131
Home Insurance
6%
$238
HOA
5%
$183
Property Management
12%
$462
CapEx
4%
$154
Vacancy
3%
$115
Maintenance
4%
$154
Other
11%
$423