Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.51% first-year return on $171k initial cash invested.
-13.51%
Cash On Cash
3.65%
Cap Rate
0.56
DSCR
$4,779
Rent
-$1,921
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,779 income − $6,700 expenses = $1,921 out of pocket
Investment Breakdown
|
Purchase Price
$727k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$171k
Downpayment
20%
$145k
Closing costs
1%
$7,269
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,779
Total Expenses
$6,700
Mortgage P&I
82%
$3,938
Property Taxes
14%
$657
Home Insurance
5%
$259
HOA
5%
$222
Property Management
12%
$573
CapEx
4%
$191
Vacancy
3%
$143
Maintenance
4%
$191
Other
11%
$526