Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.31% first-year return on $171k initial cash invested.
-12.31%
Cash On Cash
3.48%
Cap Rate
0.57
DSCR
$4,342
Rent
-$1,758
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,342 income − $6,100 expenses = $1,758 out of pocket
Investment Breakdown
|
Purchase Price
$731k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$171k
Downpayment
20%
$146k
Closing costs
1%
$7,305
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,342
Total Expenses
$6,100
Mortgage P&I
85%
$3,704
Property Taxes
12%
$532
Home Insurance
6%
$262
HOA
3%
$125
Property Management
12%
$521
CapEx
4%
$174
Vacancy
3%
$130
Maintenance
4%
$174
Other
11%
$478