Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.45% first-year return on $170k initial cash invested.
-4.45%
Cash On Cash
5.52%
Cap Rate
0.89
DSCR
$5,212
Rent
-$630
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,212 income − $5,842 expenses = $630 out of pocket
Investment Breakdown
|
Purchase Price
$722k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$170k
Downpayment
20%
$144k
Closing costs
1%
$7,224
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,212
Total Expenses
$5,842
Mortgage P&I
72%
$3,748
Property Taxes
1%
$65
Home Insurance
5%
$259
HOA
0%
$0
Property Management
12%
$625
CapEx
4%
$208
Vacancy
3%
$156
Maintenance
4%
$208
Other
11%
$573