Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.1% first-year return on $172k initial cash invested.
-6.1%
Cash On Cash
4.88%
Cap Rate
0.82
DSCR
$5,460
Rent
-$877
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,460 income − $6,337 expenses = $877 out of pocket
Investment Breakdown
|
Purchase Price
$736k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$172k
Downpayment
20%
$147k
Closing costs
1%
$7,356
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,460
Total Expenses
$6,337
Mortgage P&I
67%
$3,651
Property Taxes
10%
$569
Home Insurance
5%
$261
HOA
0%
$0
Property Management
12%
$655
CapEx
4%
$218
Vacancy
3%
$164
Maintenance
4%
$218
Other
11%
$601