Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.71% first-year return on $161k initial cash invested.
-4.71%
Cash On Cash
5.23%
Cap Rate
0.87
DSCR
$4,984
Rent
-$632
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,984 income − $5,616 expenses = $632 out of pocket
Investment Breakdown
|
Purchase Price
$681k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$161k
Downpayment
20%
$136k
Closing costs
1%
$6,810
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,984
Total Expenses
$5,616
Mortgage P&I
68%
$3,399
Property Taxes
5%
$258
Home Insurance
5%
$243
HOA
0%
$22
Property Management
12%
$598
CapEx
4%
$199
Vacancy
3%
$150
Maintenance
4%
$199
Other
11%
$548