Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.39% first-year return on $173k initial cash invested.
-12.39%
Cash On Cash
3.31%
Cap Rate
0.55
DSCR
$3,867
Rent
-$1,781
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,867 income − $5,648 expenses = $1,781 out of pocket
Investment Breakdown
|
Purchase Price
$736k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$173k
Downpayment
20%
$147k
Closing costs
1%
$7,358
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,867
Total Expenses
$5,648
Mortgage P&I
94%
$3,653
Property Taxes
11%
$418
Home Insurance
7%
$262
HOA
0%
$0
Property Management
12%
$464
CapEx
4%
$155
Vacancy
3%
$116
Maintenance
4%
$155
Other
11%
$425