Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.34% first-year return on $171k initial cash invested.
-3.34%
Cash On Cash
5.59%
Cap Rate
0.93
DSCR
$5,802
Rent
-$475
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,802 income − $6,277 expenses = $475 out of pocket
Investment Breakdown
|
Purchase Price
$728k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$171k
Downpayment
20%
$146k
Closing costs
1%
$7,279
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,802
Total Expenses
$6,277
Mortgage P&I
63%
$3,634
Property Taxes
7%
$409
Home Insurance
5%
$262
HOA
0%
$0
Property Management
12%
$696
CapEx
4%
$232
Vacancy
3%
$174
Maintenance
4%
$232
Other
11%
$638