Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.15% first-year return on $169k initial cash invested.
-2.15%
Cash On Cash
5.96%
Cap Rate
0.98
DSCR
$6,206
Rent
-$303
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,206 income − $6,509 expenses = $303 out of pocket
Investment Breakdown
|
Purchase Price
$720k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$169k
Downpayment
20%
$144k
Closing costs
1%
$7,199
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,206
Total Expenses
$6,509
Mortgage P&I
59%
$3,631
Property Taxes
8%
$516
Home Insurance
4%
$252
HOA
0%
$0
Property Management
12%
$745
CapEx
4%
$248
Vacancy
3%
$186
Maintenance
4%
$248
Other
11%
$683