Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.45% first-year return on $161k initial cash invested.
-7.45%
Cash On Cash
4.73%
Cap Rate
0.77
DSCR
$4,626
Rent
-$997
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,626 income − $5,623 expenses = $997 out of pocket
Investment Breakdown
|
Purchase Price
$679k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$161k
Downpayment
20%
$136k
Closing costs
1%
$6,789
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,626
Total Expenses
$5,623
Mortgage P&I
75%
$3,488
Property Taxes
7%
$324
Home Insurance
5%
$238
HOA
0%
$0
Property Management
12%
$555
CapEx
4%
$185
Vacancy
3%
$139
Maintenance
4%
$185
Other
11%
$509