Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.78% first-year return on $173k initial cash invested.
-1.78%
Cash On Cash
6.33%
Cap Rate
1
DSCR
$6,836
Rent
-$256
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,836 income − $7,092 expenses = $256 out of pocket
Investment Breakdown
|
Purchase Price
$736k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$173k
Downpayment
20%
$147k
Closing costs
1%
$7,358
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,836
Total Expenses
$7,092
Mortgage P&I
57%
$3,864
Property Taxes
9%
$634
Home Insurance
4%
$271
HOA
0%
$0
Property Management
12%
$820
CapEx
4%
$273
Vacancy
3%
$205
Maintenance
4%
$273
Other
11%
$752