Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.57% first-year return on $160k initial cash invested.
-0.57%
Cash On Cash
6.15%
Cap Rate
1.05
DSCR
$5,958
Rent
-$76
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$677k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$160k
Downpayment
20%
$135k
Closing costs
1%
$6,769
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,958
Total Expenses
$6,034
Mortgage P&I
56%
$3,307
Property Taxes
8%
$457
Home Insurance
4%
$245
HOA
0%
$0
Property Management
12%
$715
CapEx
4%
$238
Vacancy
3%
$179
Maintenance
4%
$238
Other
11%
$655