Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.19% first-year return on $170k initial cash invested.
-5.19%
Cash On Cash
5.16%
Cap Rate
0.86
DSCR
$5,576
Rent
-$734
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,576 income − $6,310 expenses = $734 out of pocket
Investment Breakdown
|
Purchase Price
$723k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$170k
Downpayment
20%
$145k
Closing costs
1%
$7,227
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,576
Total Expenses
$6,310
Mortgage P&I
65%
$3,620
Property Taxes
8%
$425
Home Insurance
5%
$252
HOA
2%
$118
Property Management
12%
$669
CapEx
4%
$223
Vacancy
3%
$167
Maintenance
4%
$223
Other
11%
$613