Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.35% first-year return on $170k initial cash invested.
-5.35%
Cash On Cash
5.04%
Cap Rate
0.85
DSCR
$5,792
Rent
-$759
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,792 income − $6,551 expenses = $759 out of pocket
Investment Breakdown
|
Purchase Price
$725k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$170k
Downpayment
20%
$145k
Closing costs
1%
$7,246
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,792
Total Expenses
$6,551
Mortgage P&I
62%
$3,572
Property Taxes
13%
$753
Home Insurance
4%
$256
HOA
0%
$0
Property Management
12%
$695
CapEx
4%
$232
Vacancy
3%
$174
Maintenance
4%
$232
Other
11%
$637