Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.99% first-year return on $173k initial cash invested.
-10.99%
Cash On Cash
4.37%
Cap Rate
0.66
DSCR
$4,812
Rent
-$1,585
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,812 income − $6,397 expenses = $1,585 out of pocket
Investment Breakdown
|
Purchase Price
$738k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$173k
Downpayment
20%
$148k
Closing costs
1%
$7,382
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,812
Total Expenses
$6,397
Mortgage P&I
85%
$4,079
Property Taxes
9%
$422
Home Insurance
5%
$262
HOA
0%
$0
Property Management
12%
$577
CapEx
4%
$192
Vacancy
3%
$144
Maintenance
4%
$192
Other
11%
$529