Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.66% first-year return on $160k initial cash invested.
-12.66%
Cash On Cash
3.17%
Cap Rate
0.54
DSCR
$3,621
Rent
-$1,686
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,621 income − $5,307 expenses = $1,686 out of pocket
Investment Breakdown
|
Purchase Price
$675k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$160k
Downpayment
20%
$135k
Closing costs
1%
$6,753
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,621
Total Expenses
$5,307
Mortgage P&I
92%
$3,326
Property Taxes
11%
$384
Home Insurance
7%
$243
HOA
3%
$122
Property Management
12%
$435
CapEx
4%
$145
Vacancy
3%
$109
Maintenance
4%
$145
Other
11%
$398