Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.2% first-year return on $160k initial cash invested.
-8.2%
Cash On Cash
4.42%
Cap Rate
0.74
DSCR
$4,994
Rent
-$1,096
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,994 income − $6,090 expenses = $1,096 out of pocket
Investment Breakdown
|
Purchase Price
$678k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$160k
Downpayment
20%
$136k
Closing costs
1%
$6,781
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,994
Total Expenses
$6,090
Mortgage P&I
68%
$3,394
Property Taxes
13%
$661
Home Insurance
5%
$237
HOA
2%
$100
Property Management
12%
$599
CapEx
4%
$200
Vacancy
3%
$150
Maintenance
4%
$200
Other
11%
$549