Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15% first-year return on $172k initial cash invested.
-15%
Cash On Cash
3.45%
Cap Rate
0.52
DSCR
$4,671
Rent
-$2,155
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,671 income − $6,826 expenses = $2,155 out of pocket
Investment Breakdown
|
Purchase Price
$735k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$172k
Downpayment
20%
$147k
Closing costs
1%
$7,351
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,671
Total Expenses
$6,826
Mortgage P&I
87%
$4,083
Property Taxes
19%
$888
Home Insurance
6%
$266
HOA
0%
$0
Property Management
12%
$561
CapEx
4%
$187
Vacancy
3%
$140
Maintenance
4%
$187
Other
11%
$514