Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.36% first-year return on $170k initial cash invested.
-2.36%
Cash On Cash
5.77%
Cap Rate
0.97
DSCR
$5,444
Rent
-$335
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,444 income − $5,779 expenses = $335 out of pocket
Investment Breakdown
|
Purchase Price
$725k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$170k
Downpayment
20%
$145k
Closing costs
1%
$7,250
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,444
Total Expenses
$5,779
Mortgage P&I
66%
$3,604
Property Taxes
1%
$70
Home Insurance
5%
$254
HOA
0%
$0
Property Management
12%
$653
CapEx
4%
$218
Vacancy
3%
$163
Maintenance
4%
$218
Other
11%
$599