Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.33% first-year return on $172k initial cash invested.
-15.33%
Cash On Cash
3.16%
Cap Rate
0.49
DSCR
$4,581
Rent
-$2,199
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,581 income − $6,780 expenses = $2,199 out of pocket
Investment Breakdown
|
Purchase Price
$734k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$172k
Downpayment
20%
$147k
Closing costs
1%
$7,339
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,581
Total Expenses
$6,780
Mortgage P&I
86%
$3,949
Property Taxes
16%
$737
Home Insurance
6%
$262
HOA
6%
$275
Property Management
12%
$550
CapEx
4%
$183
Vacancy
3%
$137
Maintenance
4%
$183
Other
11%
$504