Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.77% first-year return on $170k initial cash invested.
-4.77%
Cash On Cash
5.16%
Cap Rate
0.89
DSCR
$7,018
Rent
-$675
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,018 income − $7,693 expenses = $675 out of pocket
Investment Breakdown
|
Purchase Price
$722k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$170k
Downpayment
20%
$144k
Closing costs
1%
$7,224
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,018
Total Expenses
$7,693
Mortgage P&I
50%
$3,498
Property Taxes
21%
$1,479
Home Insurance
4%
$262
HOA
1%
$67
Property Management
12%
$842
CapEx
4%
$281
Vacancy
3%
$211
Maintenance
4%
$281
Other
11%
$772