Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.33% first-year return on $160k initial cash invested.
-1.33%
Cash On Cash
6.26%
Cap Rate
1.03
DSCR
$6,669
Rent
-$177
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,669 income − $6,846 expenses = $177 out of pocket
Investment Breakdown
|
Purchase Price
$675k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$160k
Downpayment
20%
$135k
Closing costs
1%
$6,754
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,669
Total Expenses
$6,846
Mortgage P&I
51%
$3,434
Property Taxes
11%
$706
Home Insurance
4%
$264
HOA
3%
$174
Property Management
12%
$800
CapEx
4%
$267
Vacancy
3%
$200
Maintenance
4%
$267
Other
11%
$734