Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.94% first-year return on $160k initial cash invested.
-17.94%
Cash On Cash
2.26%
Cap Rate
0.36
DSCR
$3,482
Rent
-$2,397
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,482 income − $5,879 expenses = $2,397 out of pocket
Investment Breakdown
|
Purchase Price
$678k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$160k
Downpayment
20%
$136k
Closing costs
1%
$6,779
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,482
Total Expenses
$5,879
Mortgage P&I
101%
$3,534
Property Taxes
26%
$917
Home Insurance
7%
$245
HOA
0%
$0
Property Management
12%
$418
CapEx
4%
$139
Vacancy
3%
$104
Maintenance
4%
$139
Other
11%
$383