Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.79% first-year return on $172k initial cash invested.
-15.79%
Cash On Cash
2.91%
Cap Rate
0.46
DSCR
$3,928
Rent
-$2,270
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,928 income − $6,198 expenses = $2,270 out of pocket
Investment Breakdown
|
Purchase Price
$736k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$172k
Downpayment
20%
$147k
Closing costs
1%
$7,357
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,928
Total Expenses
$6,198
Mortgage P&I
99%
$3,895
Property Taxes
18%
$706
Home Insurance
7%
$262
HOA
0%
$0
Property Management
12%
$471
CapEx
4%
$157
Vacancy
3%
$118
Maintenance
4%
$157
Other
11%
$432