Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.67% first-year return on $170k initial cash invested.
-2.67%
Cash On Cash
5.97%
Cap Rate
0.97
DSCR
$6,604
Rent
-$379
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,604 income − $6,983 expenses = $379 out of pocket
Investment Breakdown
|
Purchase Price
$726k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$170k
Downpayment
20%
$145k
Closing costs
1%
$7,258
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,604
Total Expenses
$6,983
Mortgage P&I
56%
$3,724
Property Taxes
12%
$770
Home Insurance
4%
$245
HOA
0%
$0
Property Management
12%
$792
CapEx
4%
$264
Vacancy
3%
$198
Maintenance
4%
$264
Other
11%
$726