Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.54% first-year return on $160k initial cash invested.
-9.54%
Cash On Cash
3.91%
Cap Rate
0.66
DSCR
$3,639
Rent
-$1,270
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$675k
Downpayment
20.0%
Interest Rate
6.3%
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
$3,639
Total Expenses
$4,909
Mortgage P&I
91%
$3,325
Property Taxes
3%
$110
Home Insurance
6%
$236
HOA
0%
$0
Property Management
12%
$437
CapEx
4%
$146
Vacancy
3%
$109
Maintenance
4%
$146
Other
11%
$400