Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.68% first-year return on $160k initial cash invested.
-8.68%
Cash On Cash
4.81%
Cap Rate
0.74
DSCR
$4,840
Rent
-$1,156
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,840 income − $5,996 expenses = $1,156 out of pocket
Investment Breakdown
|
Purchase Price
$675k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$160k
Downpayment
20%
$135k
Closing costs
1%
$6,750
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,840
Total Expenses
$5,996
Mortgage P&I
76%
$3,665
Property Taxes
9%
$428
Home Insurance
5%
$236
HOA
0%
$21
Property Management
12%
$581
CapEx
4%
$194
Vacancy
3%
$145
Maintenance
4%
$194
Other
11%
$532