Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.11% first-year return on $160k initial cash invested.
-19.11%
Cash On Cash
2.03%
Cap Rate
0.32
DSCR
$2,877
Rent
-$2,546
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,877 income − $5,423 expenses = $2,546 out of pocket
Investment Breakdown
|
Purchase Price
$675k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$160k
Downpayment
20%
$135k
Closing costs
1%
$6,754
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,877
Total Expenses
$5,423
Mortgage P&I
124%
$3,572
Property Taxes
18%
$518
Home Insurance
9%
$245
HOA
4%
$111
Property Management
12%
$345
CapEx
4%
$115
Vacancy
3%
$86
Maintenance
4%
$115
Other
11%
$316