Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.39% first-year return on $160k initial cash invested.
-11.39%
Cash On Cash
3.6%
Cap Rate
0.6
DSCR
$3,518
Rent
-$1,516
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,518 income − $5,034 expenses = $1,516 out of pocket
Investment Breakdown
|
Purchase Price
$675k
Downpayment
20.0%
Interest Rate
6.5%
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
$3,518
Total Expenses
$5,034
Mortgage P&I
97%
$3,399
Property Taxes
6%
$202
Home Insurance
7%
$236
HOA
0%
$0
Property Management
12%
$422
CapEx
4%
$141
Vacancy
3%
$106
Maintenance
4%
$141
Other
11%
$387