Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.24% first-year return on $173k initial cash invested.
-13.24%
Cash On Cash
3.72%
Cap Rate
0.57
DSCR
$4,312
Rent
-$1,906
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,312 income − $6,218 expenses = $1,906 out of pocket
Investment Breakdown
|
Purchase Price
$737k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$173k
Downpayment
20%
$147k
Closing costs
1%
$7,368
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,312
Total Expenses
$6,218
Mortgage P&I
93%
$4,021
Property Taxes
11%
$471
Home Insurance
6%
$262
HOA
0%
$0
Property Management
12%
$517
CapEx
4%
$172
Vacancy
3%
$129
Maintenance
4%
$172
Other
11%
$474