Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.58% first-year return on $160k initial cash invested.
-11.58%
Cash On Cash
3.61%
Cap Rate
0.59
DSCR
$3,488
Rent
-$1,542
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,488 income − $5,030 expenses = $1,542 out of pocket
Investment Breakdown
|
Purchase Price
$675k
Downpayment
20.0%
Interest Rate
6.5%
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
$3,488
Total Expenses
$5,030
Mortgage P&I
98%
$3,432
Property Taxes
5%
$174
Home Insurance
7%
$236
HOA
0%
$0
Property Management
12%
$419
CapEx
4%
$140
Vacancy
3%
$105
Maintenance
4%
$140
Other
11%
$384