Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7% first-year return on $161k initial cash invested.
-7%
Cash On Cash
4.85%
Cap Rate
0.79
DSCR
$5,200
Rent
-$939
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,200 income − $6,139 expenses = $939 out of pocket
Investment Breakdown
|
Purchase Price
$681k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$161k
Downpayment
20%
$136k
Closing costs
1%
$6,811
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,200
Total Expenses
$6,139
Mortgage P&I
67%
$3,486
Property Taxes
12%
$640
Home Insurance
5%
$245
HOA
0%
$0
Property Management
12%
$624
CapEx
4%
$208
Vacancy
3%
$156
Maintenance
4%
$208
Other
11%
$572