Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.21% first-year return on $160k initial cash invested.
-8.21%
Cash On Cash
4.04%
Cap Rate
0.71
DSCR
$4,474
Rent
-$1,093
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
5.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$160k
Downpayment
20%
$135k
Closing costs
1%
$6,747
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,474
Total Expenses
$5,567
Mortgage P&I
71%
$3,183
Property Taxes
14%
$625
Home Insurance
5%
$238
HOA
0%
$0
Property Management
12%
$537
CapEx
4%
$179
Vacancy
3%
$134
Maintenance
4%
$179
Other
11%
$492