Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.99% first-year return on $172k initial cash invested.
-12.99%
Cash On Cash
3.39%
Cap Rate
0.56
DSCR
$5,070
Rent
-$1,858
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,070 income − $6,928 expenses = $1,858 out of pocket
Investment Breakdown
|
Purchase Price
$732k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$172k
Downpayment
20%
$146k
Closing costs
1%
$7,317
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,070
Total Expenses
$6,928
Mortgage P&I
73%
$3,722
Property Taxes
18%
$931
Home Insurance
5%
$260
HOA
6%
$291
Property Management
12%
$608
CapEx
4%
$203
Vacancy
3%
$152
Maintenance
4%
$203
Other
11%
$558