Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.63% first-year return on $160k initial cash invested.
-7.63%
Cash On Cash
4.57%
Cap Rate
0.75
DSCR
$4,305
Rent
-$1,015
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,305 income − $5,320 expenses = $1,015 out of pocket
Investment Breakdown
|
Purchase Price
$675k
Downpayment
20.0%
Interest Rate
6.5%
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
$4,305
Total Expenses
$5,320
Mortgage P&I
79%
$3,412
Property Taxes
2%
$99
Home Insurance
6%
$245
HOA
2%
$100
Property Management
12%
$517
CapEx
4%
$172
Vacancy
3%
$129
Maintenance
4%
$172
Other
11%
$474