Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.74% first-year return on $160k initial cash invested.
-7.74%
Cash On Cash
4.5%
Cap Rate
0.75
DSCR
$4,822
Rent
-$1,034
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$677k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$160k
Downpayment
20%
$135k
Closing costs
1%
$6,772
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,822
Total Expenses
$5,856
Mortgage P&I
70%
$3,380
Property Taxes
12%
$594
Home Insurance
5%
$242
HOA
0%
$0
Property Management
12%
$579
CapEx
4%
$193
Vacancy
3%
$145
Maintenance
4%
$193
Other
11%
$530