Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.86% first-year return on $160k initial cash invested.
-5.86%
Cash On Cash
5.28%
Cap Rate
0.84
DSCR
$5,322
Rent
-$779
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,322 income − $6,101 expenses = $779 out of pocket
Investment Breakdown
|
Purchase Price
$674k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$160k
Downpayment
20%
$135k
Closing costs
1%
$6,740
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,322
Total Expenses
$6,101
Mortgage P&I
66%
$3,534
Property Taxes
10%
$514
Home Insurance
5%
$243
HOA
0%
$0
Property Management
12%
$639
CapEx
4%
$213
Vacancy
3%
$160
Maintenance
4%
$213
Other
11%
$585