Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.68% first-year return on $160k initial cash invested.
-1.68%
Cash On Cash
5.95%
Cap Rate
1.01
DSCR
$6,178
Rent
-$224
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
6.3%
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
$6,178
Total Expenses
$6,402
Mortgage P&I
54%
$3,327
Property Taxes
11%
$688
Home Insurance
4%
$245
HOA
1%
$42
Property Management
12%
$741
CapEx
4%
$247
Vacancy
3%
$185
Maintenance
4%
$247
Other
11%
$680