Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.31% first-year return on $169k initial cash invested.
-4.31%
Cash On Cash
5.45%
Cap Rate
0.9
DSCR
$5,901
Rent
-$605
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,901 income − $6,506 expenses = $605 out of pocket
Investment Breakdown
|
Purchase Price
$717k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$169k
Downpayment
20%
$143k
Closing costs
1%
$7,169
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,901
Total Expenses
$6,506
Mortgage P&I
61%
$3,627
Property Taxes
11%
$645
Home Insurance
4%
$228
HOA
0%
$0
Property Management
12%
$708
CapEx
4%
$236
Vacancy
3%
$177
Maintenance
4%
$236
Other
11%
$649