Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.25% first-year return on $172k initial cash invested.
-3.25%
Cash On Cash
5.75%
Cap Rate
0.94
DSCR
$6,309
Rent
-$465
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,309 income − $6,774 expenses = $465 out of pocket
Investment Breakdown
|
Purchase Price
$731k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$172k
Downpayment
20%
$146k
Closing costs
1%
$7,311
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,309
Total Expenses
$6,774
Mortgage P&I
59%
$3,718
Property Taxes
11%
$716
Home Insurance
3%
$196
HOA
0%
$0
Property Management
12%
$757
CapEx
4%
$252
Vacancy
3%
$189
Maintenance
4%
$252
Other
11%
$694