Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.77% first-year return on $160k initial cash invested.
-7.77%
Cash On Cash
4.61%
Cap Rate
0.76
DSCR
$5,830
Rent
-$1,037
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,830 income − $6,867 expenses = $1,037 out of pocket
Investment Breakdown
|
Purchase Price
$677k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$160k
Downpayment
20%
$135k
Closing costs
1%
$6,774
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,830
Total Expenses
$6,867
Mortgage P&I
58%
$3,407
Property Taxes
18%
$1,042
Home Insurance
4%
$256
HOA
3%
$180
Property Management
12%
$700
CapEx
4%
$233
Vacancy
3%
$175
Maintenance
4%
$233
Other
11%
$641