Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.2% first-year return on $172k initial cash invested.
-6.2%
Cash On Cash
4.95%
Cap Rate
0.83
DSCR
$6,476
Rent
-$890
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,476 income − $7,366 expenses = $890 out of pocket
Investment Breakdown
|
Purchase Price
$735k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$172k
Downpayment
20%
$147k
Closing costs
1%
$7,350
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,476
Total Expenses
$7,366
Mortgage P&I
57%
$3,665
Property Taxes
19%
$1,202
Home Insurance
4%
$257
HOA
1%
$41
Property Management
12%
$777
CapEx
4%
$259
Vacancy
3%
$194
Maintenance
4%
$259
Other
11%
$712