Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.91% first-year return on $161k initial cash invested.
-8.91%
Cash On Cash
4.63%
Cap Rate
0.73
DSCR
$5,320
Rent
-$1,195
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,320 income − $6,515 expenses = $1,195 out of pocket
Investment Breakdown
|
Purchase Price
$681k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$161k
Downpayment
20%
$136k
Closing costs
1%
$6,809
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,320
Total Expenses
$6,515
Mortgage P&I
68%
$3,608
Property Taxes
15%
$822
Home Insurance
5%
$276
HOA
0%
$0
Property Management
12%
$638
CapEx
4%
$213
Vacancy
3%
$160
Maintenance
4%
$213
Other
11%
$585