Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.86% first-year return on $173k initial cash invested.
-9.86%
Cash On Cash
3.76%
Cap Rate
0.65
DSCR
$3,950
Rent
-$1,420
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,950 income − $5,370 expenses = $1,420 out of pocket
Investment Breakdown
|
Purchase Price
$737k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$173k
Downpayment
20%
$147k
Closing costs
1%
$7,374
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,950
Total Expenses
$5,370
Mortgage P&I
90%
$3,573
Property Taxes
5%
$191
Home Insurance
7%
$264
HOA
0%
$0
Property Management
12%
$474
CapEx
4%
$158
Vacancy
3%
$118
Maintenance
4%
$158
Other
11%
$434