Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.29% first-year return on $160k initial cash invested.
-6.29%
Cash On Cash
4.71%
Cap Rate
0.81
DSCR
$4,916
Rent
-$841
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$678k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$160k
Downpayment
20%
$136k
Closing costs
1%
$6,780
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,916
Total Expenses
$5,757
Mortgage P&I
67%
$3,306
Property Taxes
11%
$543
Home Insurance
5%
$236
HOA
0%
$0
Property Management
12%
$590
CapEx
4%
$197
Vacancy
3%
$147
Maintenance
4%
$197
Other
11%
$541