Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.9% first-year return on $171k initial cash invested.
-13.9%
Cash On Cash
2.96%
Cap Rate
0.5
DSCR
$3,885
Rent
-$1,984
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,885 income − $5,869 expenses = $1,984 out of pocket
Investment Breakdown
|
Purchase Price
$730k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$171k
Downpayment
20%
$146k
Closing costs
1%
$7,302
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,885
Total Expenses
$5,869
Mortgage P&I
93%
$3,631
Property Taxes
17%
$656
Home Insurance
7%
$262
HOA
0%
$0
Property Management
12%
$466
CapEx
4%
$155
Vacancy
3%
$117
Maintenance
4%
$155
Other
11%
$427