Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.68% first-year return on $160k initial cash invested.
-4.68%
Cash On Cash
5.31%
Cap Rate
0.89
DSCR
$5,948
Rent
-$625
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$677k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$160k
Downpayment
20%
$135k
Closing costs
1%
$6,768
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,948
Total Expenses
$6,573
Mortgage P&I
57%
$3,383
Property Taxes
16%
$940
Home Insurance
4%
$228
HOA
0%
$0
Property Management
12%
$714
CapEx
4%
$238
Vacancy
3%
$178
Maintenance
4%
$238
Other
11%
$654