Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16% first-year return on $160k initial cash invested.
-16%
Cash On Cash
2.19%
Cap Rate
0.38
DSCR
$2,307
Rent
-$2,130
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,307 income − $4,437 expenses = $2,130 out of pocket
Investment Breakdown
|
Purchase Price
$675k
Downpayment
20.0%
Interest Rate
6.1%
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
$2,307
Total Expenses
$4,437
Mortgage P&I
142%
$3,270
Property Taxes
6%
$147
Home Insurance
10%
$236
HOA
0%
$0
Property Management
12%
$277
CapEx
4%
$92
Vacancy
3%
$69
Maintenance
4%
$92
Other
11%
$254