Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.93% first-year return on $172k initial cash invested.
-3.93%
Cash On Cash
5.59%
Cap Rate
0.92
DSCR
$6,336
Rent
-$563
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,336 income − $6,899 expenses = $563 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%
$7,334
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,336
Total Expenses
$6,899
Mortgage P&I
59%
$3,725
Property Taxes
12%
$776
Home Insurance
4%
$245
HOA
0%
$0
Property Management
12%
$760
CapEx
4%
$253
Vacancy
3%
$190
Maintenance
4%
$253
Other
11%
$697