Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.36% first-year return on $160k initial cash invested.
-3.36%
Cash On Cash
5.62%
Cap Rate
0.94
DSCR
$5,925
Rent
-$449
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,925 income − $6,374 expenses = $449 out of pocket
Investment Breakdown
|
Purchase Price
$678k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$160k
Downpayment
20%
$136k
Closing costs
1%
$6,775
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,925
Total Expenses
$6,374
Mortgage P&I
57%
$3,386
Property Taxes
12%
$725
Home Insurance
4%
$248
HOA
0%
$0
Property Management
12%
$711
CapEx
4%
$237
Vacancy
3%
$178
Maintenance
4%
$237
Other
11%
$652