Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.44% first-year return on $160k initial cash invested.
-5.44%
Cash On Cash
5.2%
Cap Rate
0.86
DSCR
$5,996
Rent
-$726
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,996 income − $6,722 expenses = $726 out of pocket
Investment Breakdown
|
Purchase Price
$677k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$160k
Downpayment
20%
$135k
Closing costs
1%
$6,772
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,996
Total Expenses
$6,722
Mortgage P&I
57%
$3,418
Property Taxes
17%
$1,027
Home Insurance
4%
$237
HOA
0%
$0
Property Management
12%
$720
CapEx
4%
$240
Vacancy
3%
$180
Maintenance
4%
$240
Other
11%
$660