Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.2% first-year return on $160k initial cash invested.
-7.2%
Cash On Cash
4.61%
Cap Rate
0.77
DSCR
$4,938
Rent
-$961
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,938 income − $5,899 expenses = $961 out of pocket
Investment Breakdown
|
Purchase Price
$677k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$160k
Downpayment
20%
$135k
Closing costs
1%
$6,765
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,938
Total Expenses
$5,899
Mortgage P&I
68%
$3,364
Property Taxes
12%
$614
Home Insurance
5%
$241
HOA
0%
$0
Property Management
12%
$593
CapEx
4%
$198
Vacancy
3%
$148
Maintenance
4%
$198
Other
11%
$543