Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.46% first-year return on $173k initial cash invested.
-17.46%
Cash On Cash
2.53%
Cap Rate
0.4
DSCR
$3,903
Rent
-$2,511
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,903 income − $6,414 expenses = $2,511 out of pocket
Investment Breakdown
|
Purchase Price
$736k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$173k
Downpayment
20%
$147k
Closing costs
1%
$7,362
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,903
Total Expenses
$6,414
Mortgage P&I
100%
$3,908
Property Taxes
11%
$412
Home Insurance
7%
$262
HOA
13%
$506
Property Management
12%
$468
CapEx
4%
$156
Vacancy
3%
$117
Maintenance
4%
$156
Other
11%
$429