Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.4% first-year return on $173k initial cash invested.
-8.4%
Cash On Cash
4.34%
Cap Rate
0.73
DSCR
$5,246
Rent
-$1,209
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,246 income − $6,455 expenses = $1,209 out of pocket
Investment Breakdown
|
Purchase Price
$737k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$173k
Downpayment
20%
$147k
Closing costs
1%
$7,370
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,246
Total Expenses
$6,455
Mortgage P&I
70%
$3,664
Property Taxes
14%
$745
Home Insurance
5%
$262
HOA
0%
$0
Property Management
12%
$630
CapEx
4%
$210
Vacancy
3%
$157
Maintenance
4%
$210
Other
11%
$577