Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.24% first-year return on $160k initial cash invested.
-5.24%
Cash On Cash
5.02%
Cap Rate
0.85
DSCR
$4,695
Rent
-$697
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$675k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$160k
Downpayment
20%
$135k
Closing costs
1%
$6,750
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,695
Total Expenses
$5,392
Mortgage P&I
71%
$3,334
Property Taxes
5%
$226
Home Insurance
5%
$236
HOA
0%
$0
Property Management
12%
$563
CapEx
4%
$188
Vacancy
3%
$141
Maintenance
4%
$188
Other
11%
$516