Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.02% first-year return on $160k initial cash invested.
-4.02%
Cash On Cash
5.52%
Cap Rate
0.91
DSCR
$5,284
Rent
-$535
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,284 income − $5,819 expenses = $535 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%
$6,753
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,284
Total Expenses
$5,819
Mortgage P&I
65%
$3,431
Property Taxes
6%
$323
Home Insurance
5%
$238
HOA
1%
$31
Property Management
12%
$634
CapEx
4%
$211
Vacancy
3%
$159
Maintenance
4%
$211
Other
11%
$581