Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.11% first-year return on $171k initial cash invested.
-12.11%
Cash On Cash
3.53%
Cap Rate
0.58
DSCR
$4,743
Rent
-$1,728
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,743 income − $6,471 expenses = $1,728 out of pocket
Investment Breakdown
|
Purchase Price
$730k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$171k
Downpayment
20%
$146k
Closing costs
1%
$7,297
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,743
Total Expenses
$6,471
Mortgage P&I
78%
$3,683
Property Taxes
19%
$921
Home Insurance
5%
$254
HOA
0%
$0
Property Management
12%
$569
CapEx
4%
$190
Vacancy
3%
$142
Maintenance
4%
$190
Other
11%
$522