Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.9% first-year return on $160k initial cash invested.
-12.9%
Cash On Cash
3.74%
Cap Rate
0.58
DSCR
$4,226
Rent
-$1,722
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,226 income − $5,948 expenses = $1,722 out of pocket
Investment Breakdown
|
Purchase Price
$677k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$160k
Downpayment
20%
$135k
Closing costs
1%
$6,770
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,226
Total Expenses
$5,948
Mortgage P&I
87%
$3,662
Property Taxes
14%
$601
Home Insurance
6%
$238
HOA
0%
$10
Property Management
12%
$507
CapEx
4%
$169
Vacancy
3%
$127
Maintenance
4%
$169
Other
11%
$465