Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.7% first-year return on $171k initial cash invested.
-10.7%
Cash On Cash
3.95%
Cap Rate
0.64
DSCR
$4,592
Rent
-$1,522
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,592 income − $6,114 expenses = $1,522 out of pocket
Investment Breakdown
|
Purchase Price
$727k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$171k
Downpayment
20%
$145k
Closing costs
1%
$7,272
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,592
Total Expenses
$6,114
Mortgage P&I
81%
$3,730
Property Taxes
12%
$560
Home Insurance
6%
$262
HOA
0%
$0
Property Management
12%
$551
CapEx
4%
$184
Vacancy
3%
$138
Maintenance
4%
$184
Other
11%
$505