Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.96% first-year return on $160k initial cash invested.
-4.96%
Cash On Cash
5.22%
Cap Rate
0.87
DSCR
$5,908
Rent
-$663
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,908 income − $6,571 expenses = $663 out of pocket
Investment Breakdown
|
Purchase Price
$677k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$160k
Downpayment
20%
$135k
Closing costs
1%
$6,774
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,908
Total Expenses
$6,571
Mortgage P&I
57%
$3,375
Property Taxes
16%
$925
Home Insurance
4%
$229
HOA
1%
$34
Property Management
12%
$709
CapEx
4%
$236
Vacancy
3%
$177
Maintenance
4%
$236
Other
11%
$650