Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.63% first-year return on $160k initial cash invested.
-11.63%
Cash On Cash
3.42%
Cap Rate
0.58
DSCR
$3,915
Rent
-$1,548
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,915 income − $5,463 expenses = $1,548 out of pocket
Investment Breakdown
|
Purchase Price
$675k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$160k
Downpayment
20%
$135k
Closing costs
1%
$6,750
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,915
Total Expenses
$5,463
Mortgage P&I
85%
$3,316
Property Taxes
15%
$579
Home Insurance
6%
$236
HOA
0%
$0
Property Management
12%
$470
CapEx
4%
$157
Vacancy
3%
$117
Maintenance
4%
$157
Other
11%
$431