Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.47% first-year return on $173k initial cash invested.
-2.47%
Cash On Cash
5.7%
Cap Rate
0.97
DSCR
$5,818
Rent
-$356
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,818 income − $6,174 expenses = $356 out of pocket
Investment Breakdown
|
Purchase Price
$739k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$173k
Downpayment
20%
$148k
Closing costs
1%
$7,394
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,818
Total Expenses
$6,174
Mortgage P&I
63%
$3,638
Property Taxes
5%
$288
Home Insurance
5%
$269
HOA
0%
$0
Property Management
12%
$698
CapEx
4%
$233
Vacancy
3%
$175
Maintenance
4%
$233
Other
11%
$640