Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.99% first-year return on $173k initial cash invested.
-12.99%
Cash On Cash
3.21%
Cap Rate
0.54
DSCR
$4,054
Rent
-$1,872
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,054 income − $5,926 expenses = $1,872 out of pocket
Investment Breakdown
|
Purchase Price
$738k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$173k
Downpayment
20%
$148k
Closing costs
1%
$7,379
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,054
Total Expenses
$5,926
Mortgage P&I
91%
$3,682
Property Taxes
11%
$430
Home Insurance
7%
$266
HOA
4%
$170
Property Management
12%
$486
CapEx
4%
$162
Vacancy
3%
$122
Maintenance
4%
$162
Other
11%
$446