Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6% first-year return on $171k initial cash invested.
-6%
Cash On Cash
5.14%
Cap Rate
0.83
DSCR
$5,778
Rent
-$856
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,778 income − $6,634 expenses = $856 out of pocket
Investment Breakdown
|
Purchase Price
$730k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$171k
Downpayment
20%
$146k
Closing costs
1%
$7,299
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,778
Total Expenses
$6,634
Mortgage P&I
65%
$3,750
Property Taxes
11%
$664
Home Insurance
4%
$256
HOA
0%
$0
Property Management
12%
$693
CapEx
4%
$231
Vacancy
3%
$173
Maintenance
4%
$231
Other
11%
$636