Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.77% first-year return on $173k initial cash invested.
-10.77%
Cash On Cash
3.86%
Cap Rate
0.63
DSCR
$4,508
Rent
-$1,552
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,508 income − $6,060 expenses = $1,552 out of pocket
Investment Breakdown
|
Purchase Price
$738k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$173k
Downpayment
20%
$148k
Closing costs
1%
$7,377
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,508
Total Expenses
$6,060
Mortgage P&I
83%
$3,744
Property Taxes
11%
$497
Home Insurance
6%
$262
HOA
1%
$25
Property Management
12%
$541
CapEx
4%
$180
Vacancy
3%
$135
Maintenance
4%
$180
Other
11%
$496