Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.23% first-year return on $160k initial cash invested.
-3.23%
Cash On Cash
5.76%
Cap Rate
0.95
DSCR
$6,492
Rent
-$432
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,492 income − $6,924 expenses = $432 out of pocket
Investment Breakdown
|
Purchase Price
$678k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$160k
Downpayment
20%
$136k
Closing costs
1%
$6,775
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,492
Total Expenses
$6,924
Mortgage P&I
53%
$3,425
Property Taxes
16%
$1,053
Home Insurance
4%
$238
HOA
0%
$0
Property Management
12%
$779
CapEx
4%
$260
Vacancy
3%
$195
Maintenance
4%
$260
Other
11%
$714