Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.61% first-year return on $171k initial cash invested.
-6.61%
Cash On Cash
4.77%
Cap Rate
0.8
DSCR
$5,223
Rent
-$942
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,223 income − $6,165 expenses = $942 out of pocket
Investment Breakdown
|
Purchase Price
$729k
Downpayment
20.0%
Interest Rate
6.3%
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
$5,223
Total Expenses
$6,165
Mortgage P&I
69%
$3,628
Property Taxes
10%
$504
Home Insurance
5%
$256
HOA
0%
$0
Property Management
12%
$627
CapEx
4%
$209
Vacancy
3%
$157
Maintenance
4%
$209
Other
11%
$575