Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.74% first-year return on $161k initial cash invested.
-7.74%
Cash On Cash
4.66%
Cap Rate
0.75
DSCR
$4,260
Rent
-$1,037
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,260 income − $5,297 expenses = $1,037 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%
$6,799
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,260
Total Expenses
$5,297
Mortgage P&I
82%
$3,505
Property Taxes
2%
$106
Home Insurance
6%
$238
HOA
0%
$0
Property Management
12%
$511
CapEx
4%
$170
Vacancy
3%
$128
Maintenance
4%
$170
Other
11%
$469