Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.2% first-year return on $173k initial cash invested.
-8.2%
Cash On Cash
4.38%
Cap Rate
0.73
DSCR
$4,732
Rent
-$1,183
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,732 income − $5,915 expenses = $1,183 out of pocket
Investment Breakdown
|
Purchase Price
$739k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$173k
Downpayment
20%
$148k
Closing costs
1%
$7,385
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,732
Total Expenses
$5,915
Mortgage P&I
78%
$3,691
Property Taxes
7%
$344
Home Insurance
6%
$271
HOA
0%
$0
Property Management
12%
$568
CapEx
4%
$189
Vacancy
3%
$142
Maintenance
4%
$189
Other
11%
$521