Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.72% first-year return on $172k initial cash invested.
-19.72%
Cash On Cash
1.53%
Cap Rate
0.26
DSCR
$2,574
Rent
-$2,821
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,574 income − $5,395 expenses = $2,821 out of pocket
Investment Breakdown
|
Purchase Price
$732k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$172k
Downpayment
20%
$146k
Closing costs
1%
$7,316
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,574
Total Expenses
$5,395
Mortgage P&I
142%
$3,651
Property Taxes
23%
$601
Home Insurance
10%
$268
HOA
0%
$0
Property Management
12%
$309
CapEx
4%
$103
Vacancy
3%
$77
Maintenance
4%
$103
Other
11%
$283