Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.76% first-year return on $172k initial cash invested.
-6.76%
Cash On Cash
4.79%
Cap Rate
0.8
DSCR
$6,072
Rent
-$968
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,072 income − $7,040 expenses = $968 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%
$7,324
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,072
Total Expenses
$7,040
Mortgage P&I
60%
$3,649
Property Taxes
15%
$894
Home Insurance
5%
$287
HOA
2%
$145
Property Management
12%
$729
CapEx
4%
$243
Vacancy
3%
$182
Maintenance
4%
$243
Other
11%
$668