Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.09% first-year return on $171k initial cash invested.
-5.09%
Cash On Cash
5.18%
Cap Rate
0.87
DSCR
$5,949
Rent
-$726
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,949 income − $6,675 expenses = $726 out of pocket
Investment Breakdown
|
Purchase Price
$729k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$171k
Downpayment
20%
$146k
Closing costs
1%
$7,292
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,949
Total Expenses
$6,675
Mortgage P&I
61%
$3,636
Property Taxes
13%
$765
Home Insurance
4%
$252
HOA
0%
$0
Property Management
12%
$714
CapEx
4%
$238
Vacancy
3%
$178
Maintenance
4%
$238
Other
11%
$654