Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.12% first-year return on $173k initial cash invested.
-2.12%
Cash On Cash
5.89%
Cap Rate
0.99
DSCR
$6,412
Rent
-$305
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,412 income − $6,717 expenses = $305 out of pocket
Investment Breakdown
|
Purchase Price
$736k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$173k
Downpayment
20%
$147k
Closing costs
1%
$7,362
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,412
Total Expenses
$6,717
Mortgage P&I
57%
$3,661
Property Taxes
10%
$616
Home Insurance
4%
$262
HOA
0%
$0
Property Management
12%
$769
CapEx
4%
$256
Vacancy
3%
$192
Maintenance
4%
$256
Other
11%
$705