Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.79% first-year return on $172k initial cash invested.
-11.79%
Cash On Cash
4.11%
Cap Rate
0.63
DSCR
$4,922
Rent
-$1,692
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,922 income − $6,614 expenses = $1,692 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%
$7,346
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,922
Total Expenses
$6,614
Mortgage P&I
81%
$4,009
Property Taxes
14%
$669
Home Insurance
5%
$262
HOA
0%
$0
Property Management
12%
$591
CapEx
4%
$197
Vacancy
3%
$148
Maintenance
4%
$197
Other
11%
$541