Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.64% first-year return on $161k initial cash invested.
-2.64%
Cash On Cash
5.87%
Cap Rate
0.96
DSCR
$5,300
Rent
-$353
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,300 income − $5,653 expenses = $353 out of pocket
Investment Breakdown
|
Purchase Price
$679k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$161k
Downpayment
20%
$136k
Closing costs
1%
$6,790
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,300
Total Expenses
$5,653
Mortgage P&I
65%
$3,464
Property Taxes
3%
$149
Home Insurance
4%
$238
HOA
0%
$0
Property Management
12%
$636
CapEx
4%
$212
Vacancy
3%
$159
Maintenance
4%
$212
Other
11%
$583