Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.46% first-year return on $160k initial cash invested.
-14.46%
Cash On Cash
2.76%
Cap Rate
0.46
DSCR
$3,220
Rent
-$1,925
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,220 income − $5,145 expenses = $1,925 out of pocket
Investment Breakdown
|
Purchase Price
$675k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$160k
Downpayment
20%
$135k
Closing costs
1%
$6,748
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,220
Total Expenses
$5,145
Mortgage P&I
104%
$3,349
Property Taxes
14%
$465
Home Insurance
7%
$236
HOA
0%
$0
Property Management
12%
$386
CapEx
4%
$129
Vacancy
3%
$97
Maintenance
4%
$129
Other
11%
$354