Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.2% first-year return on $171k initial cash invested.
-9.2%
Cash On Cash
4.48%
Cap Rate
0.71
DSCR
$4,755
Rent
-$1,311
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,755 income − $6,066 expenses = $1,311 out of pocket
Investment Breakdown
|
Purchase Price
$729k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$171k
Downpayment
20%
$146k
Closing costs
1%
$7,290
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,755
Total Expenses
$6,066
Mortgage P&I
81%
$3,840
Property Taxes
6%
$288
Home Insurance
5%
$261
HOA
1%
$60
Property Management
12%
$571
CapEx
4%
$190
Vacancy
3%
$143
Maintenance
4%
$190
Other
11%
$523