Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.81% first-year return on $170k initial cash invested.
-5.81%
Cash On Cash
5.02%
Cap Rate
0.84
DSCR
$6,092
Rent
-$822
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,092 income − $6,914 expenses = $822 out of pocket
Investment Breakdown
|
Purchase Price
$723k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$170k
Downpayment
20%
$145k
Closing costs
1%
$7,234
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,092
Total Expenses
$6,914
Mortgage P&I
59%
$3,606
Property Taxes
16%
$974
Home Insurance
4%
$262
HOA
0%
$0
Property Management
12%
$731
CapEx
4%
$244
Vacancy
3%
$183
Maintenance
4%
$244
Other
11%
$670