Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.51% first-year return on $173k initial cash invested.
-6.51%
Cash On Cash
4.91%
Cap Rate
0.81
DSCR
$5,589
Rent
-$936
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,589 income − $6,525 expenses = $936 out of pocket
Investment Breakdown
|
Purchase Price
$736k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$173k
Downpayment
20%
$147k
Closing costs
1%
$7,359
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,589
Total Expenses
$6,525
Mortgage P&I
67%
$3,725
Property Taxes
11%
$636
Home Insurance
5%
$262
HOA
0%
$0
Property Management
12%
$671
CapEx
4%
$224
Vacancy
3%
$168
Maintenance
4%
$224
Other
11%
$615