Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.57% first-year return on $160k initial cash invested.
-5.57%
Cash On Cash
4.87%
Cap Rate
0.84
DSCR
$5,181
Rent
-$742
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$675k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$160k
Downpayment
20%
$135k
Closing costs
1%
$6,753
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,181
Total Expenses
$5,923
Mortgage P&I
63%
$3,273
Property Taxes
12%
$644
Home Insurance
5%
$245
HOA
0%
$0
Property Management
12%
$622
CapEx
4%
$207
Vacancy
3%
$155
Maintenance
4%
$207
Other
11%
$570