Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.47% first-year return on $172k initial cash invested.
-10.47%
Cash On Cash
3.85%
Cap Rate
0.64
DSCR
$4,942
Rent
-$1,500
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,942 income − $6,442 expenses = $1,500 out of pocket
Investment Breakdown
|
Purchase Price
$733k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$172k
Downpayment
20%
$147k
Closing costs
1%
$7,330
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,942
Total Expenses
$6,442
Mortgage P&I
74%
$3,652
Property Taxes
17%
$838
Home Insurance
5%
$271
HOA
0%
$0
Property Management
12%
$593
CapEx
4%
$198
Vacancy
3%
$148
Maintenance
4%
$198
Other
11%
$544