Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.12% first-year return on $160k initial cash invested.
-12.12%
Cash On Cash
3.51%
Cap Rate
0.58
DSCR
$4,360
Rent
-$1,615
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,360 income − $5,975 expenses = $1,615 out of pocket
Investment Breakdown
|
Purchase Price
$676k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$160k
Downpayment
20%
$135k
Closing costs
1%
$6,757
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,360
Total Expenses
$5,975
Mortgage P&I
78%
$3,416
Property Taxes
19%
$849
Home Insurance
5%
$228
HOA
0%
$0
Property Management
12%
$523
CapEx
4%
$174
Vacancy
3%
$131
Maintenance
4%
$174
Other
11%
$480