Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.55% first-year return on $160k initial cash invested.
-3.55%
Cash On Cash
5.7%
Cap Rate
0.94
DSCR
$6,394
Rent
-$474
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,394 income − $6,868 expenses = $474 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%
$6,772
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,394
Total Expenses
$6,868
Mortgage P&I
54%
$3,433
Property Taxes
11%
$678
Home Insurance
4%
$243
HOA
5%
$340
Property Management
12%
$767
CapEx
4%
$256
Vacancy
3%
$192
Maintenance
4%
$256
Other
11%
$703