Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.57% first-year return on $173k initial cash invested.
-7.57%
Cash On Cash
4.53%
Cap Rate
0.76
DSCR
$4,977
Rent
-$1,091
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,977 income − $6,068 expenses = $1,091 out of pocket
Investment Breakdown
|
Purchase Price
$738k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$173k
Downpayment
20%
$148k
Closing costs
1%
$7,381
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,977
Total Expenses
$6,068
Mortgage P&I
74%
$3,681
Property Taxes
9%
$434
Home Insurance
5%
$262
HOA
0%
$0
Property Management
12%
$597
CapEx
4%
$199
Vacancy
3%
$149
Maintenance
4%
$199
Other
11%
$547