Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.96% first-year return on $173k initial cash invested.
-5.96%
Cash On Cash
5.05%
Cap Rate
0.83
DSCR
$5,385
Rent
-$857
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,385 income − $6,242 expenses = $857 out of pocket
Investment Breakdown
|
Purchase Price
$737k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$173k
Downpayment
20%
$147k
Closing costs
1%
$7,365
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,385
Total Expenses
$6,242
Mortgage P&I
70%
$3,744
Property Taxes
8%
$406
Home Insurance
5%
$262
HOA
0%
$0
Property Management
12%
$646
CapEx
4%
$215
Vacancy
3%
$162
Maintenance
4%
$215
Other
11%
$592