Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.67% first-year return on $173k initial cash invested.
-18.67%
Cash On Cash
2.18%
Cap Rate
0.35
DSCR
$3,969
Rent
-$2,689
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,969 income − $6,658 expenses = $2,689 out of pocket
Investment Breakdown
|
Purchase Price
$737k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$173k
Downpayment
20%
$147k
Closing costs
1%
$7,374
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,969
Total Expenses
$6,658
Mortgage P&I
98%
$3,871
Property Taxes
28%
$1,122
Home Insurance
8%
$315
HOA
0%
$0
Property Management
12%
$476
CapEx
4%
$159
Vacancy
3%
$119
Maintenance
4%
$159
Other
11%
$437