Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.82% first-year return on $173k initial cash invested.
-10.82%
Cash On Cash
4.01%
Cap Rate
0.64
DSCR
$4,940
Rent
-$1,561
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,940 income − $6,501 expenses = $1,561 out of pocket
Investment Breakdown
|
Purchase Price
$739k
Downpayment
20.0%
Interest Rate
6.7%
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
$4,940
Total Expenses
$6,501
Mortgage P&I
78%
$3,829
Property Taxes
15%
$723
Home Insurance
5%
$269
HOA
0%
$0
Property Management
12%
$593
CapEx
4%
$198
Vacancy
3%
$148
Maintenance
4%
$198
Other
11%
$543