Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.87% first-year return on $172k initial cash invested.
-14.87%
Cash On Cash
3%
Cap Rate
0.48
DSCR
$3,286
Rent
-$2,129
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,286 income − $5,415 expenses = $2,129 out of pocket
Investment Breakdown
|
Purchase Price
$733k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$172k
Downpayment
20%
$147k
Closing costs
1%
$7,325
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,286
Total Expenses
$5,415
Mortgage P&I
117%
$3,830
Property Taxes
6%
$207
Home Insurance
8%
$262
HOA
0%
$0
Property Management
12%
$394
CapEx
4%
$131
Vacancy
3%
$99
Maintenance
4%
$131
Other
11%
$361