Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.44% first-year return on $173k initial cash invested.
-9.44%
Cash On Cash
4.25%
Cap Rate
0.69
DSCR
$4,782
Rent
-$1,359
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,782 income − $6,141 expenses = $1,359 out of pocket
Investment Breakdown
|
Purchase Price
$737k
Downpayment
20.0%
Interest Rate
6.6%
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
$4,782
Total Expenses
$6,141
Mortgage P&I
79%
$3,780
Property Taxes
10%
$474
Home Insurance
5%
$262
HOA
0%
$0
Property Management
12%
$574
CapEx
4%
$191
Vacancy
3%
$143
Maintenance
4%
$191
Other
11%
$526