Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.3% first-year return on $169k initial cash invested.
-4.3%
Cash On Cash
5.4%
Cap Rate
0.89
DSCR
$5,512
Rent
-$607
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,512 income − $6,119 expenses = $607 out of pocket
Investment Breakdown
|
Purchase Price
$721k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$169k
Downpayment
20%
$144k
Closing costs
1%
$7,210
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,512
Total Expenses
$6,119
Mortgage P&I
66%
$3,633
Property Taxes
7%
$360
Home Insurance
5%
$254
HOA
0%
$0
Property Management
12%
$661
CapEx
4%
$220
Vacancy
3%
$165
Maintenance
4%
$220
Other
11%
$606