Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.77% first-year return on $173k initial cash invested.
-4.77%
Cash On Cash
5.17%
Cap Rate
0.87
DSCR
$5,298
Rent
-$686
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,298 income − $5,984 expenses = $686 out of pocket
Investment Breakdown
|
Purchase Price
$736k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$173k
Downpayment
20%
$147k
Closing costs
1%
$7,363
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,298
Total Expenses
$5,984
Mortgage P&I
69%
$3,645
Property Taxes
5%
$283
Home Insurance
5%
$254
HOA
0%
$0
Property Management
12%
$636
CapEx
4%
$212
Vacancy
3%
$159
Maintenance
4%
$212
Other
11%
$583