Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.88% first-year return on $171k initial cash invested.
-12.88%
Cash On Cash
3.34%
Cap Rate
0.55
DSCR
$4,713
Rent
-$1,835
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,713 income − $6,548 expenses = $1,835 out of pocket
Investment Breakdown
|
Purchase Price
$729k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$171k
Downpayment
20%
$146k
Closing costs
1%
$7,285
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,713
Total Expenses
$6,548
Mortgage P&I
78%
$3,674
Property Taxes
14%
$638
Home Insurance
6%
$262
HOA
8%
$371
Property Management
12%
$566
CapEx
4%
$189
Vacancy
3%
$141
Maintenance
4%
$189
Other
11%
$518