Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.83% first-year return on $172k initial cash invested.
-9.83%
Cash On Cash
3.85%
Cap Rate
0.66
DSCR
$4,593
Rent
-$1,407
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,593 income − $6,000 expenses = $1,407 out of pocket
Investment Breakdown
|
Purchase Price
$732k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$172k
Downpayment
20%
$146k
Closing costs
1%
$7,318
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,593
Total Expenses
$6,000
Mortgage P&I
78%
$3,569
Property Taxes
13%
$598
Home Insurance
6%
$271
HOA
0%
$0
Property Management
12%
$551
CapEx
4%
$184
Vacancy
3%
$138
Maintenance
4%
$184
Other
11%
$505