Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.27% first-year return on $171k initial cash invested.
-6.27%
Cash On Cash
4.91%
Cap Rate
0.81
DSCR
$5,288
Rent
-$894
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,288 income − $6,182 expenses = $894 out of pocket
Investment Breakdown
|
Purchase Price
$729k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$171k
Downpayment
20%
$146k
Closing costs
1%
$7,291
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,288
Total Expenses
$6,182
Mortgage P&I
69%
$3,664
Property Taxes
9%
$464
Home Insurance
5%
$254
HOA
0%
$0
Property Management
12%
$635
CapEx
4%
$212
Vacancy
3%
$159
Maintenance
4%
$212
Other
11%
$582