Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.48% first-year return on $160k initial cash invested.
-18.48%
Cash On Cash
2.43%
Cap Rate
0.37
DSCR
$2,691
Rent
-$2,460
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,691 income − $5,151 expenses = $2,460 out of pocket
Investment Breakdown
|
Purchase Price
$675k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$160k
Downpayment
20%
$135k
Closing costs
1%
$6,750
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,691
Total Expenses
$5,151
Mortgage P&I
138%
$3,718
Property Taxes
10%
$281
Home Insurance
9%
$236
HOA
0%
$0
Property Management
12%
$323
CapEx
4%
$108
Vacancy
3%
$81
Maintenance
4%
$108
Other
11%
$296