Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.06% first-year return on $173k initial cash invested.
-3.06%
Cash On Cash
5.78%
Cap Rate
0.95
DSCR
$6,429
Rent
-$442
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,429 income − $6,871 expenses = $442 out of pocket
Investment Breakdown
|
Purchase Price
$739k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$173k
Downpayment
20%
$148k
Closing costs
1%
$7,390
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,429
Total Expenses
$6,871
Mortgage P&I
58%
$3,746
Property Taxes
11%
$681
Home Insurance
4%
$259
HOA
0%
$0
Property Management
12%
$771
CapEx
4%
$257
Vacancy
3%
$193
Maintenance
4%
$257
Other
11%
$707