Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.36% first-year return on $172k initial cash invested.
-10.36%
Cash On Cash
3.81%
Cap Rate
0.64
DSCR
$4,096
Rent
-$1,482
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,096 income − $5,578 expenses = $1,482 out of pocket
Investment Breakdown
|
Purchase Price
$732k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$172k
Downpayment
20%
$146k
Closing costs
1%
$7,318
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,096
Total Expenses
$5,578
Mortgage P&I
89%
$3,640
Property Taxes
7%
$282
Home Insurance
6%
$262
HOA
0%
$0
Property Management
12%
$492
CapEx
4%
$164
Vacancy
3%
$123
Maintenance
4%
$164
Other
11%
$451