Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.31% first-year return on $170k initial cash invested.
-6.31%
Cash On Cash
5.08%
Cap Rate
0.83
DSCR
$6,140
Rent
-$894
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,140 income − $7,034 expenses = $894 out of pocket
Investment Breakdown
|
Purchase Price
$724k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$170k
Downpayment
20%
$145k
Closing costs
1%
$7,240
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,140
Total Expenses
$7,034
Mortgage P&I
60%
$3,713
Property Taxes
17%
$1,033
Home Insurance
3%
$200
HOA
0%
$0
Property Management
12%
$737
CapEx
4%
$246
Vacancy
3%
$184
Maintenance
4%
$246
Other
11%
$675