Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.36% first-year return on $171k initial cash invested.
-8.36%
Cash On Cash
4.42%
Cap Rate
0.73
DSCR
$5,580
Rent
-$1,193
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,580 income − $6,773 expenses = $1,193 out of pocket
Investment Breakdown
|
Purchase Price
$730k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$171k
Downpayment
20%
$146k
Closing costs
1%
$7,301
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,580
Total Expenses
$6,773
Mortgage P&I
66%
$3,658
Property Taxes
17%
$952
Home Insurance
5%
$266
HOA
0%
$0
Property Management
12%
$670
CapEx
4%
$223
Vacancy
3%
$167
Maintenance
4%
$223
Other
11%
$614