Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.53% first-year return on $172k initial cash invested.
-2.53%
Cash On Cash
5.85%
Cap Rate
0.98
DSCR
$6,878
Rent
-$364
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,878 income − $7,242 expenses = $364 out of pocket
Investment Breakdown
|
Purchase Price
$736k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$172k
Downpayment
20%
$147k
Closing costs
1%
$7,357
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,878
Total Expenses
$7,242
Mortgage P&I
53%
$3,676
Property Taxes
11%
$751
Home Insurance
4%
$262
HOA
3%
$215
Property Management
12%
$825
CapEx
4%
$275
Vacancy
3%
$206
Maintenance
4%
$275
Other
11%
$757