Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.32% first-year return on $173k initial cash invested.
-8.32%
Cash On Cash
4.26%
Cap Rate
0.72
DSCR
$4,732
Rent
-$1,197
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,732 income − $5,929 expenses = $1,197 out of pocket
Investment Breakdown
|
Purchase Price
$737k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$173k
Downpayment
20%
$147k
Closing costs
1%
$7,368
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,732
Total Expenses
$5,929
Mortgage P&I
77%
$3,625
Property Taxes
7%
$350
Home Insurance
5%
$245
HOA
2%
$100
Property Management
12%
$568
CapEx
4%
$189
Vacancy
3%
$142
Maintenance
4%
$189
Other
11%
$521