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 $171k initial cash invested.
-6.11%
Cash On Cash
5.2%
Cap Rate
0.83
DSCR
$5,810
Rent
-$869
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,810 income − $6,679 expenses = $869 out of pocket
Investment Breakdown
|
Purchase Price
$727k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$171k
Downpayment
20%
$145k
Closing costs
1%
$7,265
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,810
Total Expenses
$6,679
Mortgage P&I
65%
$3,786
Property Taxes
11%
$663
Home Insurance
4%
$256
HOA
0%
$0
Property Management
12%
$697
CapEx
4%
$232
Vacancy
3%
$174
Maintenance
4%
$232
Other
11%
$639