Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.07% first-year return on $171k initial cash invested.
-6.07%
Cash On Cash
5%
Cap Rate
0.83
DSCR
$5,678
Rent
-$867
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,678 income − $6,545 expenses = $867 out of pocket
Investment Breakdown
|
Purchase Price
$730k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$171k
Downpayment
20%
$146k
Closing costs
1%
$7,304
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,678
Total Expenses
$6,545
Mortgage P&I
65%
$3,681
Property Taxes
12%
$675
Home Insurance
5%
$259
HOA
0%
$0
Property Management
12%
$681
CapEx
4%
$227
Vacancy
3%
$170
Maintenance
4%
$227
Other
11%
$625