Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.37% first-year return on $173k initial cash invested.
-8.37%
Cash On Cash
4.41%
Cap Rate
0.73
DSCR
$4,868
Rent
-$1,207
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,868 income − $6,075 expenses = $1,207 out of pocket
Investment Breakdown
|
Purchase Price
$739k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$173k
Downpayment
20%
$148k
Closing costs
1%
$7,387
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,868
Total Expenses
$6,075
Mortgage P&I
77%
$3,724
Property Taxes
5%
$247
Home Insurance
5%
$266
HOA
4%
$183
Property Management
12%
$584
CapEx
4%
$195
Vacancy
3%
$146
Maintenance
4%
$195
Other
11%
$535