Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.84% first-year return on $172k initial cash invested.
-9.84%
Cash On Cash
4.22%
Cap Rate
0.68
DSCR
$5,124
Rent
-$1,408
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,124 income − $6,532 expenses = $1,408 out of pocket
Investment Breakdown
|
Purchase Price
$732k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$172k
Downpayment
20%
$146k
Closing costs
1%
$7,318
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,124
Total Expenses
$6,532
Mortgage P&I
74%
$3,775
Property Taxes
14%
$739
Home Insurance
5%
$275
HOA
0%
$0
Property Management
12%
$615
CapEx
4%
$205
Vacancy
3%
$154
Maintenance
4%
$205
Other
11%
$564