Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.46% first-year return on $173k initial cash invested.
-11.46%
Cash On Cash
3.68%
Cap Rate
0.61
DSCR
$4,544
Rent
-$1,653
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,544 income − $6,197 expenses = $1,653 out of pocket
Investment Breakdown
|
Purchase Price
$738k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$173k
Downpayment
20%
$148k
Closing costs
1%
$7,384
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,544
Total Expenses
$6,197
Mortgage P&I
82%
$3,737
Property Taxes
15%
$670
Home Insurance
5%
$245
HOA
0%
$0
Property Management
12%
$545
CapEx
4%
$182
Vacancy
3%
$136
Maintenance
4%
$182
Other
11%
$500