Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.35% first-year return on $177k initial cash invested.
-0.35%
Cash On Cash
6.36%
Cap Rate
1.06
DSCR
$7,167
Rent
-$51
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,167 income − $7,218 expenses = $51 out of pocket
Investment Breakdown
|
Purchase Price
$730k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$177k
Downpayment
20%
$146k
Closing costs
1%
$7,300
Rehab
0%
$0
Furnishing
3%
$24,000
Cashflow
Total Income
$7,167
Total Expenses
$7,218
Mortgage P&I
51%
$3,632
Property Taxes
12%
$893
Home Insurance
4%
$256
HOA
0%
$0
Property Management
12%
$860
CapEx
4%
$287
Vacancy
3%
$215
Maintenance
4%
$287
Other
11%
$788