Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.17% first-year return on $171k initial cash invested.
-8.17%
Cash On Cash
5.03%
Cap Rate
0.77
DSCR
$5,730
Rent
-$1,164
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,730 income − $6,894 expenses = $1,164 out of pocket
Investment Breakdown
|
Purchase Price
$728k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$171k
Downpayment
20%
$146k
Closing costs
1%
$7,282
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,730
Total Expenses
$6,894
Mortgage P&I
70%
$3,985
Property Taxes
12%
$699
Home Insurance
5%
$262
HOA
0%
$0
Property Management
12%
$688
CapEx
4%
$229
Vacancy
3%
$172
Maintenance
4%
$229
Other
11%
$630