Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.15% first-year return on $169k initial cash invested.
-4.15%
Cash On Cash
5.43%
Cap Rate
0.9
DSCR
$5,774
Rent
-$586
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,774 income − $6,360 expenses = $586 out of pocket
Investment Breakdown
|
Purchase Price
$721k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$169k
Downpayment
20%
$144k
Closing costs
1%
$7,213
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,774
Total Expenses
$6,360
Mortgage P&I
63%
$3,618
Property Taxes
9%
$526
Home Insurance
4%
$253
HOA
0%
$0
Property Management
12%
$693
CapEx
4%
$231
Vacancy
3%
$173
Maintenance
4%
$231
Other
11%
$635