Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.11% first-year return on $160k initial cash invested.
-7.11%
Cash On Cash
4.76%
Cap Rate
0.78
DSCR
$4,798
Rent
-$947
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,798 income − $5,745 expenses = $947 out of pocket
Investment Breakdown
|
Purchase Price
$676k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$160k
Downpayment
20%
$135k
Closing costs
1%
$6,757
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,798
Total Expenses
$5,745
Mortgage P&I
72%
$3,437
Property Taxes
9%
$438
Home Insurance
5%
$238
HOA
0%
$0
Property Management
12%
$576
CapEx
4%
$192
Vacancy
3%
$144
Maintenance
4%
$192
Other
11%
$528