Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.94% first-year return on $160k initial cash invested.
-2.94%
Cash On Cash
5.92%
Cap Rate
0.96
DSCR
$5,936
Rent
-$392
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,936 income − $6,328 expenses = $392 out of pocket
Investment Breakdown
|
Purchase Price
$676k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$160k
Downpayment
20%
$135k
Closing costs
1%
$6,763
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,936
Total Expenses
$6,328
Mortgage P&I
59%
$3,489
Property Taxes
10%
$584
Home Insurance
4%
$238
HOA
0%
$0
Property Management
12%
$712
CapEx
4%
$237
Vacancy
3%
$178
Maintenance
4%
$237
Other
11%
$653