Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.31% first-year return on $160k initial cash invested.
-4.31%
Cash On Cash
5.24%
Cap Rate
0.89
DSCR
$5,206
Rent
-$575
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$676k
Downpayment
20.0%
Interest Rate
6.2%
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
$5,206
Total Expenses
$5,781
Mortgage P&I
64%
$3,321
Property Taxes
9%
$445
Home Insurance
5%
$245
HOA
0%
$0
Property Management
12%
$625
CapEx
4%
$208
Vacancy
3%
$156
Maintenance
4%
$208
Other
11%
$573