Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.15% first-year return on $173k initial cash invested.
-4.15%
Cash On Cash
5.38%
Cap Rate
0.9
DSCR
$5,488
Rent
-$598
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,488 income − $6,086 expenses = $598 out of pocket
Investment Breakdown
|
Purchase Price
$738k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$173k
Downpayment
20%
$148k
Closing costs
1%
$7,380
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,488
Total Expenses
$6,086
Mortgage P&I
67%
$3,689
Property Taxes
5%
$271
Home Insurance
5%
$258
HOA
0%
$0
Property Management
12%
$659
CapEx
4%
$220
Vacancy
3%
$165
Maintenance
4%
$220
Other
11%
$604