Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -3.35% first-year return on $172k initial cash invested.
-3.35%
Cash On Cash
5.84%
Cap Rate
0.94
DSCR
$6,514
Rent
-$481
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,514 income − $6,995 expenses = $481 out of pocket
Investment Breakdown
|
Purchase Price
$735k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$172k
Downpayment
20%
$147k
Closing costs
1%
$7,346
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,514
Total Expenses
$6,995
Mortgage P&I
58%
$3,798
Property Taxes
10%
$626
Home Insurance
4%
$262
HOA
1%
$93
Property Management
12%
$782
CapEx
4%
$261
Vacancy
3%
$195
Maintenance
4%
$261
Other
11%
$717