Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.1% first-year return on $160k initial cash invested.
-11.1%
Cash On Cash
3.71%
Cap Rate
0.61
DSCR
$3,576
Rent
-$1,480
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,576 income − $5,056 expenses = $1,480 out of pocket
Investment Breakdown
|
Purchase Price
$677k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$160k
Downpayment
20%
$135k
Closing costs
1%
$6,765
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,576
Total Expenses
$5,056
Mortgage P&I
96%
$3,427
Property Taxes
5%
$169
Home Insurance
7%
$245
HOA
0%
$0
Property Management
12%
$429
CapEx
4%
$143
Vacancy
3%
$107
Maintenance
4%
$143
Other
11%
$393