Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.43% first-year return on $171k initial cash invested.
-4.43%
Cash On Cash
5.98%
Cap Rate
0.91
DSCR
$7,041
Rent
-$632
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,041 income − $7,673 expenses = $632 out of pocket
Investment Breakdown
|
Purchase Price
$729k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$171k
Downpayment
20%
$146k
Closing costs
1%
$7,294
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$7,041
Total Expenses
$7,673
Mortgage P&I
57%
$3,986
Property Taxes
15%
$1,030
Home Insurance
4%
$262
HOA
0%
$0
Property Management
12%
$845
CapEx
4%
$282
Vacancy
3%
$211
Maintenance
4%
$282
Other
11%
$775