Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.8% first-year return on $172k initial cash invested.
-10.8%
Cash On Cash
3.88%
Cap Rate
0.64
DSCR
$4,784
Rent
-$1,551
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,784 income − $6,335 expenses = $1,551 out of pocket
Investment Breakdown
|
Purchase Price
$735k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$172k
Downpayment
20%
$147k
Closing costs
1%
$7,350
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,784
Total Expenses
$6,335
Mortgage P&I
78%
$3,736
Property Taxes
12%
$585
Home Insurance
5%
$257
HOA
3%
$131
Property Management
12%
$574
CapEx
4%
$191
Vacancy
3%
$144
Maintenance
4%
$191
Other
11%
$526