Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.1% first-year return on $160k initial cash invested.
-4.1%
Cash On Cash
5.23%
Cap Rate
0.89
DSCR
$4,641
Rent
-$546
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$675k
Downpayment
20.0%
Interest Rate
6.2%
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
$4,641
Total Expenses
$5,187
Mortgage P&I
71%
$3,303
Property Taxes
1%
$69
Home Insurance
5%
$236
HOA
0%
$0
Property Management
12%
$557
CapEx
4%
$186
Vacancy
3%
$139
Maintenance
4%
$186
Other
11%
$511