Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.88% first-year return on $160k initial cash invested.
-8.88%
Cash On Cash
3.99%
Cap Rate
0.69
DSCR
$3,994
Rent
-$1,186
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$160k
Downpayment
20%
$135k
Closing costs
1%
$6,774
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,994
Total Expenses
$5,180
Mortgage P&I
82%
$3,279
Property Taxes
7%
$299
Home Insurance
6%
$244
HOA
0%
$0
Property Management
12%
$479
CapEx
4%
$160
Vacancy
3%
$120
Maintenance
4%
$160
Other
11%
$439