Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.58% first-year return on $171k initial cash invested.
-10.58%
Cash On Cash
3.91%
Cap Rate
0.65
DSCR
$5,478
Rent
-$1,506
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,478 income − $6,984 expenses = $1,506 out of pocket
Investment Breakdown
|
Purchase Price
$728k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$171k
Downpayment
20%
$146k
Closing costs
1%
$7,275
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,478
Total Expenses
$6,984
Mortgage P&I
67%
$3,656
Property Taxes
22%
$1,204
Home Insurance
5%
$262
HOA
0%
$0
Property Management
12%
$657
CapEx
4%
$219
Vacancy
3%
$164
Maintenance
4%
$219
Other
11%
$603