Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.23% first-year return on $160k initial cash invested.
-8.23%
Cash On Cash
4.71%
Cap Rate
0.74
DSCR
$4,698
Rent
-$1,097
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,698 income − $5,795 expenses = $1,097 out of pocket
Investment Breakdown
|
Purchase Price
$676k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$160k
Downpayment
20%
$135k
Closing costs
1%
$6,763
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,698
Total Expenses
$5,795
Mortgage P&I
76%
$3,563
Property Taxes
8%
$385
Home Insurance
5%
$249
HOA
0%
$0
Property Management
12%
$564
CapEx
4%
$188
Vacancy
3%
$141
Maintenance
4%
$188
Other
11%
$517