Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.69% first-year return on $160k initial cash invested.
-14.69%
Cash On Cash
2.68%
Cap Rate
0.45
DSCR
$2,997
Rent
-$1,964
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,997 income − $4,961 expenses = $1,964 out of pocket
Investment Breakdown
|
Purchase Price
$678k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$160k
Downpayment
20%
$136k
Closing costs
1%
$6,782
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,997
Total Expenses
$4,961
Mortgage P&I
112%
$3,359
Property Taxes
11%
$323
Home Insurance
7%
$201
HOA
2%
$58
Property Management
12%
$360
CapEx
4%
$120
Vacancy
3%
$90
Maintenance
4%
$120
Other
11%
$330