Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.52% first-year return on $171k initial cash invested.
-0.52%
Cash On Cash
6.35%
Cap Rate
1.07
DSCR
$7,922
Rent
-$74
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,922 income − $7,996 expenses = $74 out of pocket
Investment Breakdown
|
Purchase Price
$728k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$171k
Downpayment
20%
$146k
Closing costs
1%
$7,280
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,922
Total Expenses
$7,996
Mortgage P&I
46%
$3,612
Property Taxes
14%
$1,085
Home Insurance
3%
$262
HOA
4%
$343
Property Management
12%
$951
CapEx
4%
$317
Vacancy
3%
$238
Maintenance
4%
$317
Other
11%
$871