Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.3% first-year return on $171k initial cash invested.
-7.3%
Cash On Cash
4.48%
Cap Rate
0.77
DSCR
$5,234
Rent
-$1,041
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,234 income − $6,275 expenses = $1,041 out of pocket
Investment Breakdown
|
Purchase Price
$729k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$171k
Downpayment
20%
$146k
Closing costs
1%
$7,294
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,234
Total Expenses
$6,275
Mortgage P&I
68%
$3,555
Property Taxes
12%
$639
Home Insurance
5%
$259
HOA
1%
$43
Property Management
12%
$628
CapEx
4%
$209
Vacancy
3%
$157
Maintenance
4%
$209
Other
11%
$576