Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.45% first-year return on $160k initial cash invested.
-19.45%
Cash On Cash
1.98%
Cap Rate
0.31
DSCR
$3,465
Rent
-$2,591
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,465 income − $6,056 expenses = $2,591 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%
$6,757
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,465
Total Expenses
$6,056
Mortgage P&I
103%
$3,569
Property Taxes
17%
$597
Home Insurance
8%
$269
HOA
13%
$442
Property Management
12%
$416
CapEx
4%
$139
Vacancy
3%
$104
Maintenance
4%
$139
Other
11%
$381