Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.85% first-year return on $171k initial cash invested.
-6.85%
Cash On Cash
4.85%
Cap Rate
0.79
DSCR
$5,208
Rent
-$979
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,208 income − $6,187 expenses = $979 out of pocket
Investment Breakdown
|
Purchase Price
$731k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$171k
Downpayment
20%
$146k
Closing costs
1%
$7,309
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,208
Total Expenses
$6,187
Mortgage P&I
72%
$3,725
Property Taxes
4%
$223
Home Insurance
5%
$261
HOA
4%
$208
Property Management
12%
$625
CapEx
4%
$208
Vacancy
3%
$156
Maintenance
4%
$208
Other
11%
$573