Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.1% first-year return on $160k initial cash invested.
-14.1%
Cash On Cash
3.57%
Cap Rate
0.54
DSCR
$4,437
Rent
-$1,882
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,437 income − $6,319 expenses = $1,882 out of pocket
Investment Breakdown
|
Purchase Price
$677k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$160k
Downpayment
20%
$135k
Closing costs
1%
$6,769
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,437
Total Expenses
$6,319
Mortgage P&I
84%
$3,717
Property Taxes
19%
$858
Home Insurance
5%
$237
HOA
0%
$0
Property Management
12%
$532
CapEx
4%
$177
Vacancy
3%
$133
Maintenance
4%
$177
Other
11%
$488