Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.27% first-year return on $160k initial cash invested.
-6.27%
Cash On Cash
4.97%
Cap Rate
0.82
DSCR
$5,382
Rent
-$835
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,382 income − $6,217 expenses = $835 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%
$6,752
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,382
Total Expenses
$6,217
Mortgage P&I
63%
$3,417
Property Taxes
10%
$556
Home Insurance
5%
$245
HOA
3%
$170
Property Management
12%
$646
CapEx
4%
$215
Vacancy
3%
$161
Maintenance
4%
$215
Other
11%
$592