Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.61% first-year return on $173k initial cash invested.
-10.61%
Cash On Cash
4.03%
Cap Rate
0.65
DSCR
$5,424
Rent
-$1,526
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,424 income − $6,950 expenses = $1,526 out of pocket
Investment Breakdown
|
Purchase Price
$736k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$173k
Downpayment
20%
$147k
Closing costs
1%
$7,361
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,424
Total Expenses
$6,950
Mortgage P&I
70%
$3,782
Property Taxes
14%
$751
Home Insurance
5%
$262
HOA
6%
$310
Property Management
12%
$651
CapEx
4%
$217
Vacancy
3%
$163
Maintenance
4%
$217
Other
11%
$597