Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.52% first-year return on $169k initial cash invested.
-6.52%
Cash On Cash
4.84%
Cap Rate
0.8
DSCR
$5,343
Rent
-$920
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,343 income − $6,263 expenses = $920 out of pocket
Investment Breakdown
|
Purchase Price
$721k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$169k
Downpayment
20%
$144k
Closing costs
1%
$7,208
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,343
Total Expenses
$6,263
Mortgage P&I
68%
$3,611
Property Taxes
11%
$579
Home Insurance
5%
$256
HOA
0%
$0
Property Management
12%
$641
CapEx
4%
$214
Vacancy
3%
$160
Maintenance
4%
$214
Other
11%
$588