Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.35% first-year return on $172k initial cash invested.
-10.35%
Cash On Cash
3.9%
Cap Rate
0.65
DSCR
$4,830
Rent
-$1,482
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,830 income − $6,312 expenses = $1,482 out of pocket
Investment Breakdown
|
Purchase Price
$732k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$172k
Downpayment
20%
$146k
Closing costs
1%
$7,324
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,830
Total Expenses
$6,312
Mortgage P&I
76%
$3,667
Property Taxes
15%
$741
Home Insurance
5%
$262
HOA
0%
$0
Property Management
12%
$580
CapEx
4%
$193
Vacancy
3%
$145
Maintenance
4%
$193
Other
11%
$531