Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.87% first-year return on $171k initial cash invested.
-5.87%
Cash On Cash
4.89%
Cap Rate
0.83
DSCR
$5,550
Rent
-$834
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,550 income − $6,384 expenses = $834 out of pocket
Investment Breakdown
|
Purchase Price
$726k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$171k
Downpayment
20%
$145k
Closing costs
1%
$7,264
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,550
Total Expenses
$6,384
Mortgage P&I
64%
$3,575
Property Taxes
11%
$595
Home Insurance
5%
$258
HOA
1%
$70
Property Management
12%
$666
CapEx
4%
$222
Vacancy
3%
$166
Maintenance
4%
$222
Other
11%
$610