Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.13% first-year return on $172k initial cash invested.
-11.13%
Cash On Cash
3.87%
Cap Rate
0.63
DSCR
$4,887
Rent
-$1,596
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,887 income − $6,483 expenses = $1,596 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%
$7,339
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,887
Total Expenses
$6,483
Mortgage P&I
77%
$3,769
Property Taxes
16%
$777
Home Insurance
6%
$276
HOA
0%
$0
Property Management
12%
$586
CapEx
4%
$195
Vacancy
3%
$147
Maintenance
4%
$195
Other
11%
$538