Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.49% first-year return on $171k initial cash invested.
-8.49%
Cash On Cash
4.62%
Cap Rate
0.74
DSCR
$4,956
Rent
-$1,209
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,956 income − $6,165 expenses = $1,209 out of pocket
Investment Breakdown
|
Purchase Price
$728k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$171k
Downpayment
20%
$146k
Closing costs
1%
$7,281
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,956
Total Expenses
$6,165
Mortgage P&I
77%
$3,817
Property Taxes
5%
$227
Home Insurance
5%
$262
HOA
4%
$174
Property Management
12%
$595
CapEx
4%
$198
Vacancy
3%
$149
Maintenance
4%
$198
Other
11%
$545