Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -27.13% first-year return on $171k initial cash invested.
-27.13%
Cash On Cash
-0.21%
Cap Rate
-0.04
DSCR
$3,452
Rent
-$3,870
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,452 income − $7,322 expenses = $3,870 out of pocket
Investment Breakdown
|
Purchase Price
$730k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$171k
Downpayment
20%
$146k
Closing costs
1%
$7,295
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,452
Total Expenses
$7,322
Mortgage P&I
104%
$3,602
Property Taxes
66%
$2,284
Home Insurance
8%
$262
HOA
0%
$0
Property Management
12%
$414
CapEx
4%
$138
Vacancy
3%
$104
Maintenance
4%
$138
Other
11%
$380