Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.88% first-year return on $172k initial cash invested.
-5.88%
Cash On Cash
4.99%
Cap Rate
0.83
DSCR
$5,784
Rent
-$842
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,784 income − $6,626 expenses = $842 out of pocket
Investment Breakdown
|
Purchase Price
$733k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$172k
Downpayment
20%
$147k
Closing costs
1%
$7,332
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,784
Total Expenses
$6,626
Mortgage P&I
63%
$3,660
Property Taxes
13%
$734
Home Insurance
5%
$266
HOA
0%
$0
Property Management
12%
$694
CapEx
4%
$231
Vacancy
3%
$174
Maintenance
4%
$231
Other
11%
$636