Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.11% first-year return on $169k initial cash invested.
-6.11%
Cash On Cash
5%
Cap Rate
0.82
DSCR
$5,259
Rent
-$863
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,259 income − $6,122 expenses = $863 out of pocket
Investment Breakdown
|
Purchase Price
$721k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$169k
Downpayment
20%
$144k
Closing costs
1%
$7,211
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,259
Total Expenses
$6,122
Mortgage P&I
70%
$3,659
Property Taxes
7%
$368
Home Insurance
5%
$262
HOA
1%
$46
Property Management
12%
$631
CapEx
4%
$210
Vacancy
3%
$158
Maintenance
4%
$210
Other
11%
$578