Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.11% first-year return on $161k initial cash invested.
-5.11%
Cash On Cash
5.22%
Cap Rate
0.86
DSCR
$5,586
Rent
-$685
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,586 income − $6,271 expenses = $685 out of pocket
Investment Breakdown
|
Purchase Price
$681k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$161k
Downpayment
20%
$136k
Closing costs
1%
$6,807
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,586
Total Expenses
$6,271
Mortgage P&I
61%
$3,421
Property Taxes
13%
$716
Home Insurance
4%
$236
HOA
0%
$0
Property Management
12%
$670
CapEx
4%
$223
Vacancy
3%
$168
Maintenance
4%
$223
Other
11%
$614