Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -67.56% first-year return on $173k initial cash invested.
-67.56%
Cash On Cash
-9.42%
Cap Rate
-1.55
DSCR
$5,402
Rent
-$9,728
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,402 income − $15,130 expenses = $9,728 out of pocket
Investment Breakdown
|
Purchase Price
$737k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$173k
Downpayment
20%
$147k
Closing costs
1%
$7,371
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,402
Total Expenses
$15,130
Mortgage P&I
69%
$3,726
Property Taxes
172%
$9,313
Home Insurance
5%
$255
HOA
0%
$0
Property Management
12%
$648
CapEx
4%
$216
Vacancy
3%
$162
Maintenance
4%
$216
Other
11%
$594