Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.61% first-year return on $172k initial cash invested.
-7.61%
Cash On Cash
4.68%
Cap Rate
0.77
DSCR
$5,367
Rent
-$1,093
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,367 income − $6,460 expenses = $1,093 out of pocket
Investment Breakdown
|
Purchase Price
$735k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$172k
Downpayment
20%
$147k
Closing costs
1%
$7,346
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,367
Total Expenses
$6,460
Mortgage P&I
70%
$3,744
Property Taxes
8%
$437
Home Insurance
5%
$262
HOA
4%
$192
Property Management
12%
$644
CapEx
4%
$215
Vacancy
3%
$161
Maintenance
4%
$215
Other
11%
$590