Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.05% first-year return on $161k initial cash invested.
-7.05%
Cash On Cash
4.76%
Cap Rate
0.79
DSCR
$5,787
Rent
-$947
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,787 income − $6,734 expenses = $947 out of pocket
Investment Breakdown
|
Purchase Price
$682k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$161k
Downpayment
20%
$136k
Closing costs
1%
$6,817
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,787
Total Expenses
$6,734
Mortgage P&I
59%
$3,418
Property Taxes
13%
$772
Home Insurance
4%
$243
HOA
6%
$334
Property Management
12%
$694
CapEx
4%
$231
Vacancy
3%
$174
Maintenance
4%
$231
Other
11%
$637