Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.13% first-year return on $170k initial cash invested.
-0.13%
Cash On Cash
6.33%
Cap Rate
1.06
DSCR
$6,186
Rent
-$18
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,186 income − $6,204 expenses = $18 out of pocket
Investment Breakdown
|
Purchase Price
$725k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$170k
Downpayment
20%
$145k
Closing costs
1%
$7,250
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,186
Total Expenses
$6,204
Mortgage P&I
58%
$3,597
Property Taxes
4%
$251
Home Insurance
4%
$254
HOA
0%
$0
Property Management
12%
$742
CapEx
4%
$247
Vacancy
3%
$186
Maintenance
4%
$247
Other
11%
$680