Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.5% first-year return on $172k initial cash invested.
-4.5%
Cash On Cash
5.48%
Cap Rate
0.9
DSCR
$6,782
Rent
-$645
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,782 income − $7,427 expenses = $645 out of pocket
Investment Breakdown
|
Purchase Price
$733k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$172k
Downpayment
20%
$147k
Closing costs
1%
$7,330
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,782
Total Expenses
$7,427
Mortgage P&I
55%
$3,724
Property Taxes
13%
$857
Home Insurance
4%
$261
HOA
4%
$280
Property Management
12%
$814
CapEx
4%
$271
Vacancy
3%
$203
Maintenance
4%
$271
Other
11%
$746