Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.24% first-year return on $169k initial cash invested.
-5.24%
Cash On Cash
5.19%
Cap Rate
0.86
DSCR
$5,516
Rent
-$740
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,516 income − $6,256 expenses = $740 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%
$7,213
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,516
Total Expenses
$6,256
Mortgage P&I
66%
$3,639
Property Taxes
8%
$461
Home Insurance
5%
$280
HOA
0%
$0
Property Management
12%
$662
CapEx
4%
$221
Vacancy
3%
$165
Maintenance
4%
$221
Other
11%
$607