Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.96% first-year return on $172k initial cash invested.
-6.96%
Cash On Cash
4.71%
Cap Rate
0.79
DSCR
$5,324
Rent
-$995
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,324 income − $6,319 expenses = $995 out of pocket
Investment Breakdown
|
Purchase Price
$732k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$172k
Downpayment
20%
$146k
Closing costs
1%
$7,316
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,324
Total Expenses
$6,319
Mortgage P&I
69%
$3,651
Property Taxes
11%
$595
Home Insurance
5%
$262
HOA
0%
$0
Property Management
12%
$639
CapEx
4%
$213
Vacancy
3%
$160
Maintenance
4%
$213
Other
11%
$586