Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.47% first-year return on $171k initial cash invested.
-2.47%
Cash On Cash
5.98%
Cap Rate
0.98
DSCR
$6,867
Rent
-$353
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,867 income − $7,220 expenses = $353 out of pocket
Investment Breakdown
|
Purchase Price
$731k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$171k
Downpayment
20%
$146k
Closing costs
1%
$7,309
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,867
Total Expenses
$7,220
Mortgage P&I
54%
$3,721
Property Taxes
13%
$926
Home Insurance
3%
$238
HOA
0%
$0
Property Management
12%
$824
CapEx
4%
$275
Vacancy
3%
$206
Maintenance
4%
$275
Other
11%
$755