Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.88% first-year return on $171k initial cash invested.
-8.88%
Cash On Cash
4.6%
Cap Rate
0.73
DSCR
$5,526
Rent
-$1,265
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,526 income − $6,791 expenses = $1,265 out of pocket
Investment Breakdown
|
Purchase Price
$729k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$171k
Downpayment
20%
$146k
Closing costs
1%
$7,287
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,526
Total Expenses
$6,791
Mortgage P&I
69%
$3,839
Property Taxes
7%
$406
Home Insurance
5%
$262
HOA
7%
$405
Property Management
12%
$663
CapEx
4%
$221
Vacancy
3%
$166
Maintenance
4%
$221
Other
11%
$608