Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.39% first-year return on $171k initial cash invested.
-12.39%
Cash On Cash
3.3%
Cap Rate
0.55
DSCR
$4,008
Rent
-$1,760
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,008 income − $5,768 expenses = $1,760 out of pocket
Investment Breakdown
|
Purchase Price
$726k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$171k
Downpayment
20%
$145k
Closing costs
1%
$7,263
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,008
Total Expenses
$5,768
Mortgage P&I
90%
$3,595
Property Taxes
8%
$332
Home Insurance
7%
$262
HOA
5%
$217
Property Management
12%
$481
CapEx
4%
$160
Vacancy
3%
$120
Maintenance
4%
$160
Other
11%
$441