Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.37% first-year return on $160k initial cash invested.
-11.37%
Cash On Cash
3.65%
Cap Rate
0.61
DSCR
$5,088
Rent
-$1,514
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,088 income − $6,602 expenses = $1,514 out of pocket
Investment Breakdown
|
Purchase Price
$675k
Downpayment
20.0%
Interest Rate
6.3%
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
$5,088
Total Expenses
$6,602
Mortgage P&I
66%
$3,361
Property Taxes
24%
$1,235
Home Insurance
5%
$236
HOA
1%
$38
Property Management
12%
$611
CapEx
4%
$204
Vacancy
3%
$153
Maintenance
4%
$204
Other
11%
$560