Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.64% first-year return on $170k initial cash invested.
-4.64%
Cash On Cash
5.32%
Cap Rate
0.88
DSCR
$5,892
Rent
-$658
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,892 income − $6,550 expenses = $658 out of pocket
Investment Breakdown
|
Purchase Price
$725k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$170k
Downpayment
20%
$145k
Closing costs
1%
$7,251
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,892
Total Expenses
$6,550
Mortgage P&I
62%
$3,634
Property Taxes
11%
$650
Home Insurance
4%
$262
HOA
0%
$0
Property Management
12%
$707
CapEx
4%
$236
Vacancy
3%
$177
Maintenance
4%
$236
Other
11%
$648