Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.54% first-year return on $170k initial cash invested.
-4.54%
Cash On Cash
5.39%
Cap Rate
0.88
DSCR
$5,433
Rent
-$642
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,433 income − $6,075 expenses = $642 out of pocket
Investment Breakdown
|
Purchase Price
$723k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$170k
Downpayment
20%
$145k
Closing costs
1%
$7,225
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,433
Total Expenses
$6,075
Mortgage P&I
68%
$3,672
Property Taxes
6%
$302
Home Insurance
5%
$254
HOA
0%
$0
Property Management
12%
$652
CapEx
4%
$217
Vacancy
3%
$163
Maintenance
4%
$217
Other
11%
$598