Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.37% first-year return on $160k initial cash invested.
-16.37%
Cash On Cash
2.38%
Cap Rate
0.39
DSCR
$3,126
Rent
-$2,179
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,126 income − $5,305 expenses = $2,179 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
$3,126
Total Expenses
$5,305
Mortgage P&I
109%
$3,393
Property Taxes
20%
$613
Home Insurance
8%
$236
HOA
0%
$0
Property Management
12%
$375
CapEx
4%
$125
Vacancy
3%
$94
Maintenance
4%
$125
Other
11%
$344