Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -2.97% first-year return on $169k initial cash invested.
-2.97%
Cash On Cash
5.73%
Cap Rate
0.95
DSCR
$6,138
Rent
-$418
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,138 income − $6,556 expenses = $418 out of pocket
Investment Breakdown
|
Purchase Price
$719k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$169k
Downpayment
20%
$144k
Closing costs
1%
$7,191
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,138
Total Expenses
$6,556
Mortgage P&I
59%
$3,603
Property Taxes
10%
$611
Home Insurance
4%
$254
HOA
0%
$0
Property Management
12%
$737
CapEx
4%
$246
Vacancy
3%
$184
Maintenance
4%
$246
Other
11%
$675