Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.48% first-year return on $173k initial cash invested.
-12.48%
Cash On Cash
3.84%
Cap Rate
0.59
DSCR
$4,425
Rent
-$1,795
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,425 income − $6,220 expenses = $1,795 out of pocket
Investment Breakdown
|
Purchase Price
$736k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$173k
Downpayment
20%
$147k
Closing costs
1%
$7,363
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,425
Total Expenses
$6,220
Mortgage P&I
90%
$3,976
Property Taxes
10%
$421
Home Insurance
7%
$289
HOA
1%
$29
Property Management
12%
$531
CapEx
4%
$177
Vacancy
3%
$133
Maintenance
4%
$177
Other
11%
$487