Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5% first-year return on $173k initial cash invested.
-5%
Cash On Cash
5.04%
Cap Rate
0.86
DSCR
$5,772
Rent
-$719
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,772 income − $6,491 expenses = $719 out of pocket
Investment Breakdown
|
Purchase Price
$736k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$173k
Downpayment
20%
$147k
Closing costs
1%
$7,359
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,772
Total Expenses
$6,491
Mortgage P&I
62%
$3,579
Property Taxes
12%
$687
Home Insurance
5%
$262
HOA
0%
$0
Property Management
12%
$693
CapEx
4%
$231
Vacancy
3%
$173
Maintenance
4%
$231
Other
11%
$635