Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.14% first-year return on $160k initial cash invested.
-12.14%
Cash On Cash
3.21%
Cap Rate
0.56
DSCR
$4,708
Rent
-$1,618
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$676k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$160k
Downpayment
20%
$135k
Closing costs
1%
$6,760
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,708
Total Expenses
$6,326
Mortgage P&I
69%
$3,239
Property Taxes
17%
$813
Home Insurance
5%
$245
HOA
9%
$429
Property Management
12%
$565
CapEx
4%
$188
Vacancy
3%
$141
Maintenance
4%
$188
Other
11%
$518