Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.11% first-year return on $160k initial cash invested.
-4.11%
Cash On Cash
5.52%
Cap Rate
0.91
DSCR
$6,184
Rent
-$550
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,184 income − $6,734 expenses = $550 out of pocket
Investment Breakdown
|
Purchase Price
$679k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$160k
Downpayment
20%
$136k
Closing costs
1%
$6,785
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,184
Total Expenses
$6,734
Mortgage P&I
55%
$3,422
Property Taxes
16%
$974
Home Insurance
4%
$236
HOA
0%
$0
Property Management
12%
$742
CapEx
4%
$247
Vacancy
3%
$186
Maintenance
4%
$247
Other
11%
$680