Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.82% first-year return on $160k initial cash invested.
-10.82%
Cash On Cash
3.45%
Cap Rate
0.6
DSCR
$3,714
Rent
-$1,440
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,714 income − $5,154 expenses = $1,440 out of pocket
Investment Breakdown
|
Purchase Price
$675k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$160k
Downpayment
20%
$135k
Closing costs
1%
$6,746
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,714
Total Expenses
$5,154
Mortgage P&I
87%
$3,228
Property Taxes
9%
$343
Home Insurance
8%
$294
HOA
1%
$25
Property Management
12%
$446
CapEx
4%
$149
Vacancy
3%
$111
Maintenance
4%
$149
Other
11%
$409