Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.69% first-year return on $171k initial cash invested.
-11.69%
Cash On Cash
4.19%
Cap Rate
0.63
DSCR
$4,928
Rent
-$1,664
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,928 income − $6,592 expenses = $1,664 out of pocket
Investment Breakdown
|
Purchase Price
$728k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$171k
Downpayment
20%
$146k
Closing costs
1%
$7,279
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,928
Total Expenses
$6,592
Mortgage P&I
81%
$4,009
Property Taxes
13%
$652
Home Insurance
5%
$256
HOA
0%
$0
Property Management
12%
$591
CapEx
4%
$197
Vacancy
3%
$148
Maintenance
4%
$197
Other
11%
$542