Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.6% first-year return on $169k initial cash invested.
-4.6%
Cash On Cash
5.24%
Cap Rate
0.88
DSCR
$5,424
Rent
-$648
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,424 income − $6,072 expenses = $648 out of pocket
Investment Breakdown
|
Purchase Price
$720k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$169k
Downpayment
20%
$144k
Closing costs
1%
$7,195
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,424
Total Expenses
$6,072
Mortgage P&I
66%
$3,573
Property Taxes
7%
$400
Home Insurance
5%
$254
HOA
0%
$0
Property Management
12%
$651
CapEx
4%
$217
Vacancy
3%
$163
Maintenance
4%
$217
Other
11%
$597