Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -21.24% first-year return on $160k initial cash invested.
-21.24%
Cash On Cash
1.3%
Cap Rate
0.21
DSCR
$2,184
Rent
-$2,827
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,184 income − $5,011 expenses = $2,827 out of pocket
Investment Breakdown
|
Purchase Price
$675k
Downpayment
20.0%
Interest Rate
6.7%
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
$2,184
Total Expenses
$5,011
Mortgage P&I
159%
$3,471
Property Taxes
23%
$512
Home Insurance
11%
$236
HOA
2%
$50
Property Management
12%
$262
CapEx
4%
$87
Vacancy
3%
$66
Maintenance
4%
$87
Other
11%
$240