Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.71% first-year return on $171k initial cash invested.
-6.71%
Cash On Cash
4.8%
Cap Rate
0.8
DSCR
$6,156
Rent
-$958
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,156 income − $7,114 expenses = $958 out of pocket
Investment Breakdown
|
Purchase Price
$731k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$171k
Downpayment
20%
$146k
Closing costs
1%
$7,306
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,156
Total Expenses
$7,114
Mortgage P&I
59%
$3,635
Property Taxes
18%
$1,124
Home Insurance
4%
$262
HOA
0%
$0
Property Management
12%
$739
CapEx
4%
$246
Vacancy
3%
$185
Maintenance
4%
$246
Other
11%
$677