Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.99% first-year return on $160k initial cash invested.
-9.99%
Cash On Cash
4%
Cap Rate
0.67
DSCR
$5,370
Rent
-$1,331
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,370 income − $6,701 expenses = $1,331 out of pocket
Investment Breakdown
|
Purchase Price
$676k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$160k
Downpayment
20%
$135k
Closing costs
1%
$6,759
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,370
Total Expenses
$6,701
Mortgage P&I
63%
$3,369
Property Taxes
20%
$1,061
Home Insurance
5%
$245
HOA
4%
$200
Property Management
12%
$644
CapEx
4%
$215
Vacancy
3%
$161
Maintenance
4%
$215
Other
11%
$591