Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.6% first-year return on $160k initial cash invested.
-8.6%
Cash On Cash
4.39%
Cap Rate
0.72
DSCR
$4,370
Rent
-$1,148
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,370 income − $5,518 expenses = $1,148 out of pocket
Investment Breakdown
|
Purchase Price
$677k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$160k
Downpayment
20%
$135k
Closing costs
1%
$6,768
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,370
Total Expenses
$5,518
Mortgage P&I
79%
$3,451
Property Taxes
8%
$336
Home Insurance
6%
$245
HOA
0%
$0
Property Management
12%
$524
CapEx
4%
$175
Vacancy
3%
$131
Maintenance
4%
$175
Other
11%
$481