Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.7% first-year return on $172k initial cash invested.
-12.7%
Cash On Cash
3.97%
Cap Rate
0.6
DSCR
$5,163
Rent
-$1,824
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,163 income − $6,987 expenses = $1,824 out of pocket
Investment Breakdown
|
Purchase Price
$735k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$172k
Downpayment
20%
$147k
Closing costs
1%
$7,351
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,163
Total Expenses
$6,987
Mortgage P&I
78%
$4,049
Property Taxes
10%
$525
Home Insurance
5%
$262
HOA
8%
$394
Property Management
12%
$620
CapEx
4%
$207
Vacancy
3%
$155
Maintenance
4%
$207
Other
11%
$568