Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.15% first-year return on $160k initial cash invested.
-7.15%
Cash On Cash
4.53%
Cap Rate
0.77
DSCR
$4,401
Rent
-$952
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,401 income − $5,353 expenses = $952 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%
$6,750
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,401
Total Expenses
$5,353
Mortgage P&I
76%
$3,325
Property Taxes
7%
$296
Home Insurance
5%
$236
HOA
0%
$0
Property Management
12%
$528
CapEx
4%
$176
Vacancy
3%
$132
Maintenance
4%
$176
Other
11%
$484