Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.96% first-year return on $172k initial cash invested.
-10.96%
Cash On Cash
3.89%
Cap Rate
0.63
DSCR
$4,738
Rent
-$1,570
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,738 income − $6,308 expenses = $1,570 out of pocket
Investment Breakdown
|
Purchase Price
$733k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$172k
Downpayment
20%
$147k
Closing costs
1%
$7,331
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,738
Total Expenses
$6,308
Mortgage P&I
79%
$3,758
Property Taxes
14%
$677
Home Insurance
6%
$261
HOA
0%
$0
Property Management
12%
$569
CapEx
4%
$190
Vacancy
3%
$142
Maintenance
4%
$190
Other
11%
$521