Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.43% first-year return on $170k initial cash invested.
-5.43%
Cash On Cash
5.07%
Cap Rate
0.85
DSCR
$5,790
Rent
-$767
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,790 income − $6,557 expenses = $767 out of pocket
Investment Breakdown
|
Purchase Price
$722k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$170k
Downpayment
20%
$144k
Closing costs
1%
$7,220
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,790
Total Expenses
$6,557
Mortgage P&I
62%
$3,587
Property Taxes
11%
$652
Home Insurance
6%
$348
HOA
0%
$0
Property Management
12%
$695
CapEx
4%
$232
Vacancy
3%
$174
Maintenance
4%
$232
Other
11%
$637