Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.47% first-year return on $171k initial cash invested.
-13.47%
Cash On Cash
3.22%
Cap Rate
0.53
DSCR
$4,179
Rent
-$1,923
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,179 income − $6,102 expenses = $1,923 out of pocket
Investment Breakdown
|
Purchase Price
$730k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$171k
Downpayment
20%
$146k
Closing costs
1%
$7,300
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,179
Total Expenses
$6,102
Mortgage P&I
89%
$3,714
Property Taxes
17%
$712
Home Insurance
6%
$256
HOA
0%
$0
Property Management
12%
$501
CapEx
4%
$167
Vacancy
3%
$125
Maintenance
4%
$167
Other
11%
$460