Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.02% first-year return on $160k initial cash invested.
-5.02%
Cash On Cash
5.2%
Cap Rate
0.86
DSCR
$4,818
Rent
-$668
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,818 income − $5,486 expenses = $668 out of pocket
Investment Breakdown
|
Purchase Price
$675k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$160k
Downpayment
20%
$135k
Closing costs
1%
$6,750
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,818
Total Expenses
$5,486
Mortgage P&I
71%
$3,400
Property Taxes
4%
$211
Home Insurance
5%
$236
HOA
0%
$0
Property Management
12%
$578
CapEx
4%
$193
Vacancy
3%
$145
Maintenance
4%
$193
Other
11%
$530