Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.62% first-year return on $172k initial cash invested.
-9.62%
Cash On Cash
4.15%
Cap Rate
0.68
DSCR
$4,682
Rent
-$1,376
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,682 income − $6,058 expenses = $1,376 out of pocket
Investment Breakdown
|
Purchase Price
$732k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$172k
Downpayment
20%
$146k
Closing costs
1%
$7,320
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,682
Total Expenses
$6,058
Mortgage P&I
80%
$3,722
Property Taxes
10%
$483
Home Insurance
6%
$262
HOA
0%
$0
Property Management
12%
$562
CapEx
4%
$187
Vacancy
3%
$140
Maintenance
4%
$187
Other
11%
$515