Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.7% first-year return on $160k initial cash invested.
-14.7%
Cash On Cash
2.7%
Cap Rate
0.45
DSCR
$2,736
Rent
-$1,957
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,736 income − $4,693 expenses = $1,957 out of pocket
Investment Breakdown
|
Purchase Price
$675k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$160k
Downpayment
20%
$135k
Closing costs
1%
$6,750
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,736
Total Expenses
$4,693
Mortgage P&I
123%
$3,369
Property Taxes
6%
$159
Home Insurance
9%
$236
HOA
0%
$0
Property Management
12%
$328
CapEx
4%
$109
Vacancy
3%
$82
Maintenance
4%
$109
Other
11%
$301