Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.47% first-year return on $160k initial cash invested.
-12.47%
Cash On Cash
3.41%
Cap Rate
0.56
DSCR
$3,790
Rent
-$1,666
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,790 income − $5,456 expenses = $1,666 out of pocket
Investment Breakdown
|
Purchase Price
$678k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$160k
Downpayment
20%
$136k
Closing costs
1%
$6,776
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,790
Total Expenses
$5,456
Mortgage P&I
91%
$3,441
Property Taxes
12%
$454
Home Insurance
7%
$271
HOA
0%
$0
Property Management
12%
$455
CapEx
4%
$152
Vacancy
3%
$114
Maintenance
4%
$152
Other
11%
$417