Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.6% first-year return on $172k initial cash invested.
-9.6%
Cash On Cash
4.02%
Cap Rate
0.67
DSCR
$4,294
Rent
-$1,375
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,294 income − $5,669 expenses = $1,375 out of pocket
Investment Breakdown
|
Purchase Price
$733k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$172k
Downpayment
20%
$147k
Closing costs
1%
$7,331
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,294
Total Expenses
$5,669
Mortgage P&I
85%
$3,659
Property Taxes
6%
$254
Home Insurance
6%
$262
HOA
1%
$34
Property Management
12%
$515
CapEx
4%
$172
Vacancy
3%
$129
Maintenance
4%
$172
Other
11%
$472