Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.2% first-year return on $160k initial cash invested.
-11.2%
Cash On Cash
3.53%
Cap Rate
0.6
DSCR
$4,528
Rent
-$1,496
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,528 income − $6,024 expenses = $1,496 out of pocket
Investment Breakdown
|
Purchase Price
$678k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$160k
Downpayment
20%
$136k
Closing costs
1%
$6,777
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,528
Total Expenses
$6,024
Mortgage P&I
73%
$3,307
Property Taxes
21%
$933
Home Insurance
5%
$245
HOA
0%
$0
Property Management
12%
$543
CapEx
4%
$181
Vacancy
3%
$136
Maintenance
4%
$181
Other
11%
$498