Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.53% first-year return on $172k initial cash invested.
-12.53%
Cash On Cash
3.12%
Cap Rate
0.54
DSCR
$3,912
Rent
-$1,798
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,912 income − $5,710 expenses = $1,798 out of pocket
Investment Breakdown
|
Purchase Price
$734k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$172k
Downpayment
20%
$147k
Closing costs
1%
$7,340
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,912
Total Expenses
$5,710
Mortgage P&I
91%
$3,549
Property Taxes
15%
$571
Home Insurance
7%
$262
HOA
0%
$0
Property Management
12%
$469
CapEx
4%
$156
Vacancy
3%
$117
Maintenance
4%
$156
Other
11%
$430