Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.17% first-year return on $171k initial cash invested.
-7.17%
Cash On Cash
5.18%
Cap Rate
0.8
DSCR
$5,828
Rent
-$1,022
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,828 income − $6,850 expenses = $1,022 out of pocket
Investment Breakdown
|
Purchase Price
$729k
Downpayment
20.0%
Interest Rate
7.1%
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
$5,828
Total Expenses
$6,850
Mortgage P&I
67%
$3,932
Property Taxes
12%
$681
Home Insurance
4%
$256
HOA
0%
$0
Property Management
12%
$699
CapEx
4%
$233
Vacancy
3%
$175
Maintenance
4%
$233
Other
11%
$641