Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.74% first-year return on $172k initial cash invested.
-9.74%
Cash On Cash
4.12%
Cap Rate
0.68
DSCR
$5,094
Rent
-$1,399
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,094 income − $6,493 expenses = $1,399 out of pocket
Investment Breakdown
|
Purchase Price
$735k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$172k
Downpayment
20%
$147k
Closing costs
1%
$7,349
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,094
Total Expenses
$6,493
Mortgage P&I
73%
$3,720
Property Taxes
14%
$713
Home Insurance
5%
$257
HOA
1%
$71
Property Management
12%
$611
CapEx
4%
$204
Vacancy
3%
$153
Maintenance
4%
$204
Other
11%
$560