Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.62% first-year return on $160k initial cash invested.
-16.62%
Cash On Cash
2.36%
Cap Rate
0.39
DSCR
$2,858
Rent
-$2,212
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,858 income − $5,070 expenses = $2,212 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%
$6,750
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,858
Total Expenses
$5,070
Mortgage P&I
120%
$3,427
Property Taxes
15%
$436
Home Insurance
8%
$236
HOA
0%
$0
Property Management
12%
$343
CapEx
4%
$114
Vacancy
3%
$86
Maintenance
4%
$114
Other
11%
$314