Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.3% first-year return on $171k initial cash invested.
-4.3%
Cash On Cash
5.33%
Cap Rate
0.89
DSCR
$5,348
Rent
-$612
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,348 income − $5,960 expenses = $612 out of pocket
Investment Breakdown
|
Purchase Price
$728k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$171k
Downpayment
20%
$146k
Closing costs
1%
$7,283
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,348
Total Expenses
$5,960
Mortgage P&I
68%
$3,635
Property Taxes
5%
$243
Home Insurance
5%
$264
HOA
0%
$0
Property Management
12%
$642
CapEx
4%
$214
Vacancy
3%
$160
Maintenance
4%
$214
Other
11%
$588