Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.38% first-year return on $172k initial cash invested.
-11.38%
Cash On Cash
3.77%
Cap Rate
0.61
DSCR
$4,632
Rent
-$1,634
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,632 income − $6,266 expenses = $1,634 out of pocket
Investment Breakdown
|
Purchase Price
$735k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$172k
Downpayment
20%
$147k
Closing costs
1%
$7,350
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,632
Total Expenses
$6,266
Mortgage P&I
81%
$3,756
Property Taxes
12%
$537
Home Insurance
6%
$257
HOA
3%
$141
Property Management
12%
$556
CapEx
4%
$185
Vacancy
3%
$139
Maintenance
4%
$185
Other
11%
$510