Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.19% first-year return on $173k initial cash invested.
-4.19%
Cash On Cash
5.69%
Cap Rate
0.91
DSCR
$6,166
Rent
-$602
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,166 income − $6,768 expenses = $602 out of pocket
Investment Breakdown
|
Purchase Price
$736k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$173k
Downpayment
20%
$147k
Closing costs
1%
$7,361
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,166
Total Expenses
$6,768
Mortgage P&I
62%
$3,848
Property Taxes
9%
$561
Home Insurance
4%
$262
HOA
0%
$0
Property Management
12%
$740
CapEx
4%
$247
Vacancy
3%
$185
Maintenance
4%
$247
Other
11%
$678