Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.83% first-year return on $160k initial cash invested.
-9.83%
Cash On Cash
3.86%
Cap Rate
0.67
DSCR
$5,506
Rent
-$1,307
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$674k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$160k
Downpayment
20%
$135k
Closing costs
1%
$6,739
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,506
Total Expenses
$6,813
Mortgage P&I
59%
$3,254
Property Taxes
20%
$1,109
Home Insurance
4%
$238
HOA
6%
$340
Property Management
12%
$661
CapEx
4%
$220
Vacancy
3%
$165
Maintenance
4%
$220
Other
11%
$606