Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.19% first-year return on $173k initial cash invested.
-2.19%
Cash On Cash
5.83%
Cap Rate
0.98
DSCR
$6,062
Rent
-$315
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,062 income − $6,377 expenses = $315 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%
$7,363
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,062
Total Expenses
$6,377
Mortgage P&I
60%
$3,652
Property Taxes
6%
$353
Home Insurance
4%
$262
HOA
1%
$50
Property Management
12%
$727
CapEx
4%
$242
Vacancy
3%
$182
Maintenance
4%
$242
Other
11%
$667