Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.17% first-year return on $171k initial cash invested.
-0.17%
Cash On Cash
6.34%
Cap Rate
1.07
DSCR
$6,510
Rent
-$24
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,510 income − $6,534 expenses = $24 out of pocket
Investment Breakdown
|
Purchase Price
$727k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$171k
Downpayment
20%
$145k
Closing costs
1%
$7,273
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,510
Total Expenses
$6,534
Mortgage P&I
55%
$3,606
Property Taxes
7%
$464
Home Insurance
4%
$252
HOA
0%
$0
Property Management
12%
$781
CapEx
4%
$260
Vacancy
3%
$195
Maintenance
4%
$260
Other
11%
$716