Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.25% first-year return on $160k initial cash invested.
-7.25%
Cash On Cash
4.64%
Cap Rate
0.77
DSCR
$4,982
Rent
-$966
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,982 income − $5,948 expenses = $966 out of pocket
Investment Breakdown
|
Purchase Price
$676k
Downpayment
20.0%
Interest Rate
6.4%
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
$4,982
Total Expenses
$5,948
Mortgage P&I
68%
$3,381
Property Taxes
11%
$570
Home Insurance
5%
$240
HOA
1%
$64
Property Management
12%
$598
CapEx
4%
$199
Vacancy
3%
$149
Maintenance
4%
$199
Other
11%
$548