Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.45% first-year return on $160k initial cash invested.
-5.45%
Cash On Cash
4.97%
Cap Rate
0.84
DSCR
$4,422
Rent
-$726
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,422 income − $5,148 expenses = $726 out of pocket
Investment Breakdown
|
Purchase Price
$676k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$160k
Downpayment
20%
$135k
Closing costs
1%
$6,756
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,422
Total Expenses
$5,148
Mortgage P&I
76%
$3,345
Property Taxes
1%
$61
Home Insurance
5%
$238
HOA
0%
$0
Property Management
12%
$531
CapEx
4%
$177
Vacancy
3%
$133
Maintenance
4%
$177
Other
11%
$486