Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.51% first-year return on $161k initial cash invested.
-8.51%
Cash On Cash
4.43%
Cap Rate
0.73
DSCR
$5,306
Rent
-$1,139
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,306 income − $6,445 expenses = $1,139 out of pocket
Investment Breakdown
|
Purchase Price
$679k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$161k
Downpayment
20%
$136k
Closing costs
1%
$6,792
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,306
Total Expenses
$6,445
Mortgage P&I
65%
$3,437
Property Taxes
18%
$959
Home Insurance
5%
$245
HOA
0%
$0
Property Management
12%
$637
CapEx
4%
$212
Vacancy
3%
$159
Maintenance
4%
$212
Other
11%
$584