Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.28% first-year return on $172k initial cash invested.
-6.28%
Cash On Cash
5.32%
Cap Rate
0.83
DSCR
$5,922
Rent
-$900
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,922 income − $6,822 expenses = $900 out of pocket
Investment Breakdown
|
Purchase Price
$733k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$172k
Downpayment
20%
$147k
Closing costs
1%
$7,329
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,922
Total Expenses
$6,822
Mortgage P&I
66%
$3,914
Property Taxes
11%
$632
Home Insurance
4%
$262
HOA
0%
$0
Property Management
12%
$711
CapEx
4%
$237
Vacancy
3%
$178
Maintenance
4%
$237
Other
11%
$651