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
4.96%
Cap Rate
0.82
DSCR
$5,198
Rent
-$872
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,198 income − $6,070 expenses = $872 out of pocket
Investment Breakdown
|
Purchase Price
$730k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$171k
Downpayment
20%
$146k
Closing costs
1%
$7,299
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,198
Total Expenses
$6,070
Mortgage P&I
71%
$3,679
Property Taxes
7%
$367
Home Insurance
5%
$256
HOA
0%
$0
Property Management
12%
$624
CapEx
4%
$208
Vacancy
3%
$156
Maintenance
4%
$208
Other
11%
$572