Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.12% first-year return on $172k initial cash invested.
-5.12%
Cash On Cash
5.4%
Cap Rate
0.87
DSCR
$5,828
Rent
-$734
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,828 income − $6,562 expenses = $734 out of pocket
Investment Breakdown
|
Purchase Price
$734k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$172k
Downpayment
20%
$147k
Closing costs
1%
$7,342
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,828
Total Expenses
$6,562
Mortgage P&I
65%
$3,806
Property Taxes
9%
$513
Home Insurance
5%
$262
HOA
0%
$0
Property Management
12%
$699
CapEx
4%
$233
Vacancy
3%
$175
Maintenance
4%
$233
Other
11%
$641