Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.37% first-year return on $160k initial cash invested.
-3.37%
Cash On Cash
5.56%
Cap Rate
0.93
DSCR
$5,400
Rent
-$449
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,400 income − $5,849 expenses = $449 out of pocket
Investment Breakdown
|
Purchase Price
$676k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$160k
Downpayment
20%
$135k
Closing costs
1%
$6,759
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,400
Total Expenses
$5,849
Mortgage P&I
62%
$3,362
Property Taxes
8%
$414
Home Insurance
4%
$237
HOA
0%
$0
Property Management
12%
$648
CapEx
4%
$216
Vacancy
3%
$162
Maintenance
4%
$216
Other
11%
$594