Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.66% first-year return on $160k initial cash invested.
-7.66%
Cash On Cash
4.6%
Cap Rate
0.76
DSCR
$5,289
Rent
-$1,024
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,289 income − $6,313 expenses = $1,024 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%
$6,780
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,289
Total Expenses
$6,313
Mortgage P&I
64%
$3,410
Property Taxes
13%
$668
Home Insurance
5%
$240
HOA
4%
$195
Property Management
12%
$635
CapEx
4%
$212
Vacancy
3%
$159
Maintenance
4%
$212
Other
11%
$582