Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.85% first-year return on $171k initial cash invested.
-8.85%
Cash On Cash
4.23%
Cap Rate
0.71
DSCR
$4,782
Rent
-$1,263
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,782 income − $6,045 expenses = $1,263 out of pocket
Investment Breakdown
|
Purchase Price
$730k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$171k
Downpayment
20%
$146k
Closing costs
1%
$7,302
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,782
Total Expenses
$6,045
Mortgage P&I
76%
$3,648
Property Taxes
10%
$483
Home Insurance
5%
$262
HOA
1%
$27
Property Management
12%
$574
CapEx
4%
$191
Vacancy
3%
$143
Maintenance
4%
$191
Other
11%
$526