Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.46% first-year return on $160k initial cash invested.
-10.46%
Cash On Cash
3.68%
Cap Rate
0.63
DSCR
$3,902
Rent
-$1,391
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$674k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$160k
Downpayment
20%
$135k
Closing costs
1%
$6,739
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,902
Total Expenses
$5,293
Mortgage P&I
85%
$3,300
Property Taxes
11%
$422
Home Insurance
6%
$245
HOA
0%
$0
Property Management
12%
$468
CapEx
4%
$156
Vacancy
3%
$117
Maintenance
4%
$156
Other
11%
$429