Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.78% first-year return on $160k initial cash invested.
-12.78%
Cash On Cash
3%
Cap Rate
0.52
DSCR
$3,548
Rent
-$1,707
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,548 income − $5,255 expenses = $1,707 out of pocket
Investment Breakdown
|
Purchase Price
$677k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$160k
Downpayment
20%
$135k
Closing costs
1%
$6,774
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,548
Total Expenses
$5,255
Mortgage P&I
92%
$3,256
Property Taxes
10%
$340
Home Insurance
7%
$252
HOA
6%
$201
Property Management
12%
$426
CapEx
4%
$142
Vacancy
3%
$106
Maintenance
4%
$142
Other
11%
$390