Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.13% first-year return on $172k initial cash invested.
-11.13%
Cash On Cash
3.97%
Cap Rate
0.63
DSCR
$4,850
Rent
-$1,599
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,850 income − $6,449 expenses = $1,599 out of pocket
Investment Breakdown
|
Purchase Price
$735k
Downpayment
20.0%
Interest Rate
6.8%
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
$4,850
Total Expenses
$6,449
Mortgage P&I
79%
$3,837
Property Taxes
14%
$700
Home Insurance
5%
$262
HOA
0%
$0
Property Management
12%
$582
CapEx
4%
$194
Vacancy
3%
$146
Maintenance
4%
$194
Other
11%
$534