Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.75% first-year return on $160k initial cash invested.
-10.75%
Cash On Cash
4.06%
Cap Rate
0.65
DSCR
$5,458
Rent
-$1,438
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,458 income − $6,896 expenses = $1,438 out of pocket
Investment Breakdown
|
Purchase Price
$679k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$160k
Downpayment
20%
$136k
Closing costs
1%
$6,785
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,458
Total Expenses
$6,896
Mortgage P&I
64%
$3,517
Property Taxes
15%
$836
Home Insurance
5%
$298
HOA
7%
$390
Property Management
12%
$655
CapEx
4%
$218
Vacancy
3%
$164
Maintenance
4%
$218
Other
11%
$600