Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.46% first-year return on $171k initial cash invested.
-4.46%
Cash On Cash
5.32%
Cap Rate
0.89
DSCR
$5,638
Rent
-$636
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,638 income − $6,274 expenses = $636 out of pocket
Investment Breakdown
|
Purchase Price
$728k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$171k
Downpayment
20%
$146k
Closing costs
1%
$7,283
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,638
Total Expenses
$6,274
Mortgage P&I
65%
$3,637
Property Taxes
8%
$457
Home Insurance
5%
$262
HOA
0%
$0
Property Management
12%
$677
CapEx
4%
$226
Vacancy
3%
$169
Maintenance
4%
$226
Other
11%
$620