Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.63% first-year return on $171k initial cash invested.
-9.63%
Cash On Cash
3.91%
Cap Rate
0.66
DSCR
$4,006
Rent
-$1,371
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,006 income − $5,377 expenses = $1,371 out of pocket
Investment Breakdown
|
Purchase Price
$728k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$171k
Downpayment
20%
$146k
Closing costs
1%
$7,281
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,006
Total Expenses
$5,377
Mortgage P&I
89%
$3,583
Property Taxes
4%
$170
Home Insurance
7%
$262
HOA
0%
$0
Property Management
12%
$481
CapEx
4%
$160
Vacancy
3%
$120
Maintenance
4%
$160
Other
11%
$441