Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.16% first-year return on $173k initial cash invested.
-19.16%
Cash On Cash
1.69%
Cap Rate
0.28
DSCR
$3,166
Rent
-$2,761
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,166 income − $5,927 expenses = $2,761 out of pocket
Investment Breakdown
|
Purchase Price
$738k
Downpayment
20.0%
Interest Rate
6.4%
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
$3,166
Total Expenses
$5,927
Mortgage P&I
116%
$3,674
Property Taxes
27%
$864
Home Insurance
10%
$312
HOA
0%
$0
Property Management
12%
$380
CapEx
4%
$127
Vacancy
3%
$95
Maintenance
4%
$127
Other
11%
$348