Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.35% first-year return on $172k initial cash invested.
-11.35%
Cash On Cash
3.81%
Cap Rate
0.62
DSCR
$4,692
Rent
-$1,628
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,692 income − $6,320 expenses = $1,628 out of pocket
Investment Breakdown
|
Purchase Price
$734k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$172k
Downpayment
20%
$147k
Closing costs
1%
$7,338
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,692
Total Expenses
$6,320
Mortgage P&I
80%
$3,768
Property Taxes
15%
$697
Home Insurance
6%
$259
HOA
0%
$0
Property Management
12%
$563
CapEx
4%
$188
Vacancy
3%
$141
Maintenance
4%
$188
Other
11%
$516