Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.08% first-year return on $160k initial cash invested.
-7.08%
Cash On Cash
4.94%
Cap Rate
0.79
DSCR
$4,719
Rent
-$943
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,719 income − $5,662 expenses = $943 out of pocket
Investment Breakdown
|
Purchase Price
$675k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$160k
Downpayment
20%
$135k
Closing costs
1%
$6,749
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,719
Total Expenses
$5,662
Mortgage P&I
75%
$3,531
Property Taxes
6%
$290
Home Insurance
5%
$236
HOA
0%
$0
Property Management
12%
$566
CapEx
4%
$189
Vacancy
3%
$142
Maintenance
4%
$189
Other
11%
$519