Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.21% first-year return on $171k initial cash invested.
-6.21%
Cash On Cash
5%
Cap Rate
0.82
DSCR
$5,787
Rent
-$882
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,787 income − $6,669 expenses = $882 out of pocket
Investment Breakdown
|
Purchase Price
$726k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$171k
Downpayment
20%
$145k
Closing costs
1%
$7,264
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,787
Total Expenses
$6,669
Mortgage P&I
64%
$3,675
Property Taxes
13%
$771
Home Insurance
4%
$256
HOA
0%
$0
Property Management
12%
$694
CapEx
4%
$231
Vacancy
3%
$174
Maintenance
4%
$231
Other
11%
$637