Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.69% first-year return on $161k initial cash invested.
-0.69%
Cash On Cash
6.27%
Cap Rate
1.05
DSCR
$6,729
Rent
-$93
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,729 income − $6,822 expenses = $93 out of pocket
Investment Breakdown
|
Purchase Price
$681k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$161k
Downpayment
20%
$136k
Closing costs
1%
$6,808
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,729
Total Expenses
$6,822
Mortgage P&I
50%
$3,380
Property Taxes
8%
$567
Home Insurance
4%
$245
HOA
5%
$343
Property Management
12%
$807
CapEx
4%
$269
Vacancy
3%
$202
Maintenance
4%
$269
Other
11%
$740