Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.43% first-year return on $161k initial cash invested.
-10.43%
Cash On Cash
4.2%
Cap Rate
0.66
DSCR
$4,760
Rent
-$1,397
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,760 income − $6,157 expenses = $1,397 out of pocket
Investment Breakdown
|
Purchase Price
$680k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$161k
Downpayment
20%
$136k
Closing costs
1%
$6,796
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,760
Total Expenses
$6,157
Mortgage P&I
75%
$3,588
Property Taxes
13%
$636
Home Insurance
5%
$236
HOA
2%
$79
Property Management
12%
$571
CapEx
4%
$190
Vacancy
3%
$143
Maintenance
4%
$190
Other
11%
$524