Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.07% first-year return on $160k initial cash invested.
-6.07%
Cash On Cash
4.91%
Cap Rate
0.82
DSCR
$4,728
Rent
-$808
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,728 income − $5,536 expenses = $808 out of pocket
Investment Breakdown
|
Purchase Price
$675k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$160k
Downpayment
20%
$135k
Closing costs
1%
$6,745
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,728
Total Expenses
$5,536
Mortgage P&I
71%
$3,379
Property Taxes
7%
$308
Home Insurance
5%
$242
HOA
0%
$0
Property Management
12%
$567
CapEx
4%
$189
Vacancy
3%
$142
Maintenance
4%
$189
Other
11%
$520