Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -30.24% first-year return on $171k initial cash invested.
-30.24%
Cash On Cash
-0.62%
Cap Rate
-0.1
DSCR
$5,762
Rent
-$4,317
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,762 income − $10,079 expenses = $4,317 out of pocket
Investment Breakdown
|
Purchase Price
$730k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$171k
Downpayment
20%
$146k
Closing costs
1%
$7,300
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,762
Total Expenses
$10,079
Mortgage P&I
64%
$3,707
Property Taxes
70%
$4,028
Home Insurance
4%
$256
HOA
2%
$130
Property Management
12%
$691
CapEx
4%
$230
Vacancy
3%
$173
Maintenance
4%
$230
Other
11%
$634