Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.67% first-year return on $160k initial cash invested.
-0.67%
Cash On Cash
6.48%
Cap Rate
1.05
DSCR
$6,598
Rent
-$89
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,598 income − $6,687 expenses = $89 out of pocket
Investment Breakdown
|
Purchase Price
$675k
Downpayment
20.0%
Interest Rate
6.7%
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
$6,598
Total Expenses
$6,687
Mortgage P&I
53%
$3,471
Property Taxes
11%
$714
Home Insurance
3%
$228
HOA
0%
$30
Property Management
12%
$792
CapEx
4%
$264
Vacancy
3%
$198
Maintenance
4%
$264
Other
11%
$726