Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.41% first-year return on $172k initial cash invested.
-12.41%
Cash On Cash
3.54%
Cap Rate
0.57
DSCR
$4,347
Rent
-$1,782
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,347 income − $6,129 expenses = $1,782 out of pocket
Investment Breakdown
|
Purchase Price
$735k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$172k
Downpayment
20%
$147k
Closing costs
1%
$7,347
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,347
Total Expenses
$6,129
Mortgage P&I
87%
$3,774
Property Taxes
14%
$616
Home Insurance
6%
$261
HOA
0%
$0
Property Management
12%
$522
CapEx
4%
$174
Vacancy
3%
$130
Maintenance
4%
$174
Other
11%
$478