Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.52% first-year return on $172k initial cash invested.
-8.52%
Cash On Cash
4.32%
Cap Rate
0.72
DSCR
$4,546
Rent
-$1,220
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,546 income − $5,766 expenses = $1,220 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%
$7,326
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,546
Total Expenses
$5,766
Mortgage P&I
81%
$3,676
Property Taxes
6%
$282
Home Insurance
6%
$262
HOA
0%
$0
Property Management
12%
$546
CapEx
4%
$182
Vacancy
3%
$136
Maintenance
4%
$182
Other
11%
$500