Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.12% first-year return on $160k initial cash invested.
-1.12%
Cash On Cash
6.02%
Cap Rate
1.03
DSCR
$5,854
Rent
-$150
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$677k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$160k
Downpayment
20%
$135k
Closing costs
1%
$6,771
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,854
Total Expenses
$6,004
Mortgage P&I
57%
$3,311
Property Taxes
6%
$358
Home Insurance
4%
$245
HOA
2%
$100
Property Management
12%
$702
CapEx
4%
$234
Vacancy
3%
$176
Maintenance
4%
$234
Other
11%
$644