Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.94% first-year return on $172k initial cash invested.
-6.94%
Cash On Cash
4.81%
Cap Rate
0.79
DSCR
$5,283
Rent
-$995
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,283 income − $6,278 expenses = $995 out of pocket
Investment Breakdown
|
Purchase Price
$733k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$172k
Downpayment
20%
$147k
Closing costs
1%
$7,330
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,283
Total Expenses
$6,278
Mortgage P&I
70%
$3,723
Property Taxes
9%
$494
Home Insurance
5%
$266
HOA
0%
$0
Property Management
12%
$634
CapEx
4%
$211
Vacancy
3%
$158
Maintenance
4%
$211
Other
11%
$581