Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.7% first-year return on $160k initial cash invested.
-14.7%
Cash On Cash
2.92%
Cap Rate
0.47
DSCR
$3,142
Rent
-$1,962
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,142 income − $5,104 expenses = $1,962 out of pocket
Investment Breakdown
|
Purchase Price
$677k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$160k
Downpayment
20%
$135k
Closing costs
1%
$6,768
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,142
Total Expenses
$5,104
Mortgage P&I
111%
$3,483
Property Taxes
8%
$243
Home Insurance
8%
$242
HOA
2%
$67
Property Management
12%
$377
CapEx
4%
$126
Vacancy
3%
$94
Maintenance
4%
$126
Other
11%
$346