Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.93% first-year return on $171k initial cash invested.
-10.93%
Cash On Cash
3.98%
Cap Rate
0.64
DSCR
$4,780
Rent
-$1,555
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,780 income − $6,335 expenses = $1,555 out of pocket
Investment Breakdown
|
Purchase Price
$727k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$171k
Downpayment
20%
$145k
Closing costs
1%
$7,272
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,780
Total Expenses
$6,335
Mortgage P&I
79%
$3,773
Property Taxes
14%
$678
Home Insurance
5%
$259
HOA
0%
$0
Property Management
12%
$574
CapEx
4%
$191
Vacancy
3%
$143
Maintenance
4%
$191
Other
11%
$526