Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.44% first-year return on $160k initial cash invested.
-5.44%
Cash On Cash
5.28%
Cap Rate
0.87
DSCR
$6,660
Rent
-$723
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,660 income − $7,383 expenses = $723 out of pocket
Investment Breakdown
|
Purchase Price
$674k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$160k
Downpayment
20%
$135k
Closing costs
1%
$6,742
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,660
Total Expenses
$7,383
Mortgage P&I
51%
$3,423
Property Taxes
10%
$686
Home Insurance
4%
$245
HOA
11%
$765
Property Management
12%
$799
CapEx
4%
$266
Vacancy
3%
$200
Maintenance
4%
$266
Other
11%
$733