Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.08% first-year return on $171k initial cash invested.
-14.08%
Cash On Cash
3.12%
Cap Rate
0.51
DSCR
$4,824
Rent
-$2,002
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,824 income − $6,826 expenses = $2,002 out of pocket
Investment Breakdown
|
Purchase Price
$727k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$171k
Downpayment
20%
$145k
Closing costs
1%
$7,266
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,824
Total Expenses
$6,826
Mortgage P&I
77%
$3,697
Property Taxes
26%
$1,232
Home Insurance
5%
$256
HOA
0%
$0
Property Management
12%
$579
CapEx
4%
$193
Vacancy
3%
$145
Maintenance
4%
$193
Other
11%
$531