Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.15% first-year return on $160k initial cash invested.
-2.15%
Cash On Cash
5.99%
Cap Rate
0.99
DSCR
$6,018
Rent
-$286
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,018 income − $6,304 expenses = $286 out of pocket
Investment Breakdown
|
Purchase Price
$675k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$160k
Downpayment
20%
$135k
Closing costs
1%
$6,750
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,018
Total Expenses
$6,304
Mortgage P&I
57%
$3,413
Property Taxes
10%
$608
Home Insurance
4%
$236
HOA
0%
$0
Property Management
12%
$722
CapEx
4%
$241
Vacancy
3%
$181
Maintenance
4%
$241
Other
11%
$662