Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.36% first-year return on $170k initial cash invested.
-5.36%
Cash On Cash
5.14%
Cap Rate
0.86
DSCR
$5,895
Rent
-$760
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,895 income − $6,655 expenses = $760 out of pocket
Investment Breakdown
|
Purchase Price
$725k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$170k
Downpayment
20%
$145k
Closing costs
1%
$7,245
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,895
Total Expenses
$6,655
Mortgage P&I
62%
$3,630
Property Taxes
13%
$767
Home Insurance
4%
$254
HOA
0%
$0
Property Management
12%
$707
CapEx
4%
$236
Vacancy
3%
$177
Maintenance
4%
$236
Other
11%
$648