Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.5% first-year return on $160k initial cash invested.
-9.5%
Cash On Cash
4.03%
Cap Rate
0.67
DSCR
$3,885
Rent
-$1,271
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,885 income − $5,156 expenses = $1,271 out of pocket
Investment Breakdown
|
Purchase Price
$678k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$160k
Downpayment
20%
$136k
Closing costs
1%
$6,784
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,885
Total Expenses
$5,156
Mortgage P&I
87%
$3,395
Property Taxes
5%
$198
Home Insurance
6%
$243
HOA
0%
$0
Property Management
12%
$466
CapEx
4%
$155
Vacancy
3%
$117
Maintenance
4%
$155
Other
11%
$427