Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.11% first-year return on $169k initial cash invested.
-3.11%
Cash On Cash
5.74%
Cap Rate
0.95
DSCR
$6,764
Rent
-$439
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,764 income − $7,203 expenses = $439 out of pocket
Investment Breakdown
|
Purchase Price
$721k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$169k
Downpayment
20%
$144k
Closing costs
1%
$7,205
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,764
Total Expenses
$7,203
Mortgage P&I
53%
$3,617
Property Taxes
11%
$746
Home Insurance
4%
$259
HOA
4%
$280
Property Management
12%
$812
CapEx
4%
$271
Vacancy
3%
$203
Maintenance
4%
$271
Other
11%
$744