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 $172k initial cash invested.
-18.67%
Cash On Cash
1.97%
Cap Rate
0.32
DSCR
$3,165
Rent
-$2,677
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,165 income − $5,842 expenses = $2,677 out of pocket
Investment Breakdown
|
Purchase Price
$734k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$172k
Downpayment
20%
$147k
Closing costs
1%
$7,335
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,165
Total Expenses
$5,842
Mortgage P&I
119%
$3,752
Property Taxes
24%
$751
Home Insurance
8%
$262
HOA
0%
$0
Property Management
12%
$380
CapEx
4%
$127
Vacancy
3%
$95
Maintenance
4%
$127
Other
11%
$348