Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.32% first-year return on $160k initial cash invested.
-10.32%
Cash On Cash
3.76%
Cap Rate
0.64
DSCR
$4,083
Rent
-$1,375
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,083 income − $5,458 expenses = $1,375 out of pocket
Investment Breakdown
|
Purchase Price
$675k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$160k
Downpayment
20%
$135k
Closing costs
1%
$6,753
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,083
Total Expenses
$5,458
Mortgage P&I
81%
$3,326
Property Taxes
12%
$500
Home Insurance
6%
$245
HOA
0%
$0
Property Management
12%
$490
CapEx
4%
$163
Vacancy
3%
$122
Maintenance
4%
$163
Other
11%
$449