Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.19% first-year return on $172k initial cash invested.
-8.19%
Cash On Cash
4.4%
Cap Rate
0.74
DSCR
$5,326
Rent
-$1,175
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,326 income − $6,501 expenses = $1,175 out of pocket
Investment Breakdown
|
Purchase Price
$734k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$172k
Downpayment
20%
$147k
Closing costs
1%
$7,341
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,326
Total Expenses
$6,501
Mortgage P&I
69%
$3,656
Property Taxes
15%
$791
Home Insurance
5%
$243
HOA
0%
$0
Property Management
12%
$639
CapEx
4%
$213
Vacancy
3%
$160
Maintenance
4%
$213
Other
11%
$586