Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.93% first-year return on $170k initial cash invested.
-2.93%
Cash On Cash
5.78%
Cap Rate
0.95
DSCR
$6,188
Rent
-$414
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,188 income − $6,602 expenses = $414 out of pocket
Investment Breakdown
|
Purchase Price
$722k
Downpayment
20.0%
Interest Rate
6.5%
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
$6,188
Total Expenses
$6,602
Mortgage P&I
59%
$3,644
Property Taxes
10%
$602
Home Insurance
4%
$250
HOA
0%
$0
Property Management
12%
$743
CapEx
4%
$248
Vacancy
3%
$186
Maintenance
4%
$248
Other
11%
$681