Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.78% first-year return on $160k initial cash invested.
-5.78%
Cash On Cash
5.05%
Cap Rate
0.84
DSCR
$5,582
Rent
-$769
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,582 income − $6,351 expenses = $769 out of pocket
Investment Breakdown
|
Purchase Price
$675k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$160k
Downpayment
20%
$135k
Closing costs
1%
$6,750
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,582
Total Expenses
$6,351
Mortgage P&I
61%
$3,384
Property Taxes
15%
$834
Home Insurance
4%
$236
HOA
0%
$0
Property Management
12%
$670
CapEx
4%
$223
Vacancy
3%
$167
Maintenance
4%
$223
Other
11%
$614