Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.87% first-year return on $171k initial cash invested.
-9.87%
Cash On Cash
4.36%
Cap Rate
0.69
DSCR
$5,124
Rent
-$1,403
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,124 income − $6,527 expenses = $1,403 out of pocket
Investment Breakdown
|
Purchase Price
$727k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$171k
Downpayment
20%
$145k
Closing costs
1%
$7,265
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,124
Total Expenses
$6,527
Mortgage P&I
75%
$3,835
Property Taxes
14%
$692
Home Insurance
5%
$257
HOA
0%
$0
Property Management
12%
$615
CapEx
4%
$205
Vacancy
3%
$154
Maintenance
4%
$205
Other
11%
$564