Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.21% first-year return on $170k initial cash invested.
-4.21%
Cash On Cash
5.35%
Cap Rate
0.9
DSCR
$5,877
Rent
-$598
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,877 income − $6,475 expenses = $598 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%
$7,250
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,877
Total Expenses
$6,475
Mortgage P&I
61%
$3,598
Property Taxes
7%
$418
Home Insurance
4%
$254
HOA
4%
$208
Property Management
12%
$705
CapEx
4%
$235
Vacancy
3%
$176
Maintenance
4%
$235
Other
11%
$646