Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -21.31% first-year return on $160k initial cash invested.
-21.31%
Cash On Cash
1.23%
Cap Rate
0.2
DSCR
$2,550
Rent
-$2,837
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,550 income − $5,387 expenses = $2,837 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
$2,550
Total Expenses
$5,387
Mortgage P&I
134%
$3,427
Property Taxes
33%
$845
Home Insurance
9%
$236
HOA
1%
$13
Property Management
12%
$306
CapEx
4%
$102
Vacancy
3%
$76
Maintenance
4%
$102
Other
11%
$280