Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.29% first-year return on $173k initial cash invested.
-8.29%
Cash On Cash
4.33%
Cap Rate
0.73
DSCR
$4,974
Rent
-$1,195
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,974 income − $6,169 expenses = $1,195 out of pocket
Investment Breakdown
|
Purchase Price
$738k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$173k
Downpayment
20%
$148k
Closing costs
1%
$7,380
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,974
Total Expenses
$6,169
Mortgage P&I
74%
$3,661
Property Taxes
11%
$546
Home Insurance
5%
$271
HOA
0%
$0
Property Management
12%
$597
CapEx
4%
$199
Vacancy
3%
$149
Maintenance
4%
$199
Other
11%
$547