Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.65% first-year return on $160k initial cash invested.
-3.65%
Cash On Cash
5.62%
Cap Rate
0.93
DSCR
$5,850
Rent
-$486
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,850 income − $6,336 expenses = $486 out of pocket
Investment Breakdown
|
Purchase Price
$675k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$160k
Downpayment
20%
$135k
Closing costs
1%
$6,747
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,850
Total Expenses
$6,336
Mortgage P&I
58%
$3,411
Property Taxes
13%
$760
Home Insurance
3%
$175
HOA
0%
$0
Property Management
12%
$702
CapEx
4%
$234
Vacancy
3%
$176
Maintenance
4%
$234
Other
11%
$644