Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.26% first-year return on $171k initial cash invested.
-9.26%
Cash On Cash
4.15%
Cap Rate
0.69
DSCR
$4,568
Rent
-$1,320
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,568 income − $5,888 expenses = $1,320 out of pocket
Investment Breakdown
|
Purchase Price
$729k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$171k
Downpayment
20%
$146k
Closing costs
1%
$7,286
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,568
Total Expenses
$5,888
Mortgage P&I
80%
$3,655
Property Taxes
9%
$418
Home Insurance
6%
$262
HOA
0%
$0
Property Management
12%
$548
CapEx
4%
$183
Vacancy
3%
$137
Maintenance
4%
$183
Other
11%
$502