Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.68% first-year return on $160k initial cash invested.
-0.68%
Cash On Cash
6.48%
Cap Rate
1.05
DSCR
$6,496
Rent
-$91
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,496 income − $6,587 expenses = $91 out of pocket
Investment Breakdown
|
Purchase Price
$677k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$160k
Downpayment
20%
$135k
Closing costs
1%
$6,773
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,496
Total Expenses
$6,587
Mortgage P&I
54%
$3,487
Property Taxes
10%
$650
Home Insurance
4%
$240
HOA
0%
$0
Property Management
12%
$780
CapEx
4%
$260
Vacancy
3%
$195
Maintenance
4%
$260
Other
11%
$715