Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.16% first-year return on $160k initial cash invested.
-10.16%
Cash On Cash
4.27%
Cap Rate
0.67
DSCR
$4,480
Rent
-$1,358
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,480 income − $5,838 expenses = $1,358 out of pocket
Investment Breakdown
|
Purchase Price
$678k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$160k
Downpayment
20%
$136k
Closing costs
1%
$6,778
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,480
Total Expenses
$5,838
Mortgage P&I
80%
$3,589
Property Taxes
8%
$361
Home Insurance
5%
$245
HOA
3%
$120
Property Management
12%
$538
CapEx
4%
$179
Vacancy
3%
$134
Maintenance
4%
$179
Other
11%
$493