Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.19% first-year return on $160k initial cash invested.
-6.19%
Cash On Cash
5.48%
Cap Rate
0.84
DSCR
$5,637
Rent
-$825
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,637 income − $6,462 expenses = $825 out of pocket
Investment Breakdown
|
Purchase Price
$676k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$160k
Downpayment
20%
$135k
Closing costs
1%
$6,759
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,637
Total Expenses
$6,462
Mortgage P&I
65%
$3,685
Property Taxes
10%
$564
Home Insurance
4%
$244
HOA
1%
$54
Property Management
12%
$676
CapEx
4%
$225
Vacancy
3%
$169
Maintenance
4%
$225
Other
11%
$620