Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.29% first-year return on $160k initial cash invested.
-7.29%
Cash On Cash
4.66%
Cap Rate
0.78
DSCR
$5,404
Rent
-$972
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,404 income − $6,376 expenses = $972 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%
$6,767
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,404
Total Expenses
$6,376
Mortgage P&I
63%
$3,385
Property Taxes
12%
$662
Home Insurance
4%
$238
HOA
5%
$255
Property Management
12%
$648
CapEx
4%
$216
Vacancy
3%
$162
Maintenance
4%
$216
Other
11%
$594