Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.99% first-year return on $160k initial cash invested.
-8.99%
Cash On Cash
4.33%
Cap Rate
0.7
DSCR
$4,148
Rent
-$1,197
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,148 income − $5,345 expenses = $1,197 out of pocket
Investment Breakdown
|
Purchase Price
$675k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$160k
Downpayment
20%
$135k
Closing costs
1%
$6,749
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,148
Total Expenses
$5,345
Mortgage P&I
84%
$3,464
Property Taxes
6%
$235
Home Insurance
6%
$236
HOA
0%
$0
Property Management
12%
$498
CapEx
4%
$166
Vacancy
3%
$124
Maintenance
4%
$166
Other
11%
$456