Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -1.21% first-year return on $169k initial cash invested.
-1.21%
Cash On Cash
6.01%
Cap Rate
1.02
DSCR
$6,334
Rent
-$171
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,334 income − $6,505 expenses = $171 out of pocket
Investment Breakdown
|
Purchase Price
$720k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$169k
Downpayment
20%
$144k
Closing costs
1%
$7,202
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,334
Total Expenses
$6,505
Mortgage P&I
56%
$3,527
Property Taxes
10%
$624
Home Insurance
3%
$201
HOA
0%
$0
Property Management
12%
$760
CapEx
4%
$253
Vacancy
3%
$190
Maintenance
4%
$253
Other
11%
$697