Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.03% first-year return on $160k initial cash invested.
-5.03%
Cash On Cash
5.17%
Cap Rate
0.86
DSCR
$5,145
Rent
-$669
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,145 income − $5,814 expenses = $669 out of pocket
Investment Breakdown
|
Purchase Price
$674k
Downpayment
20.0%
Interest Rate
6.4%
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
$5,145
Total Expenses
$5,814
Mortgage P&I
65%
$3,368
Property Taxes
6%
$319
Home Insurance
5%
$238
HOA
3%
$140
Property Management
12%
$617
CapEx
4%
$206
Vacancy
3%
$154
Maintenance
4%
$206
Other
11%
$566