Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.23% first-year return on $171k initial cash invested.
-10.23%
Cash On Cash
3.76%
Cap Rate
0.64
DSCR
$4,252
Rent
-$1,462
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,252 income − $5,714 expenses = $1,462 out of pocket
Investment Breakdown
|
Purchase Price
$731k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$171k
Downpayment
20%
$146k
Closing costs
1%
$7,308
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,252
Total Expenses
$5,714
Mortgage P&I
84%
$3,581
Property Taxes
10%
$418
Home Insurance
6%
$269
HOA
0%
$0
Property Management
12%
$510
CapEx
4%
$170
Vacancy
3%
$128
Maintenance
4%
$170
Other
11%
$468