Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.99% first-year return on $160k initial cash invested.
-10.99%
Cash On Cash
3.72%
Cap Rate
0.62
DSCR
$4,192
Rent
-$1,464
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,192 income − $5,656 expenses = $1,464 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%
$6,752
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,192
Total Expenses
$5,656
Mortgage P&I
81%
$3,390
Property Taxes
10%
$433
Home Insurance
6%
$242
HOA
4%
$165
Property Management
12%
$503
CapEx
4%
$168
Vacancy
3%
$126
Maintenance
4%
$168
Other
11%
$461