Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.29% first-year return on $172k initial cash invested.
-8.29%
Cash On Cash
4.47%
Cap Rate
0.74
DSCR
$5,145
Rent
-$1,187
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,145 income − $6,332 expenses = $1,187 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
$5,145
Total Expenses
$6,332
Mortgage P&I
72%
$3,705
Property Taxes
10%
$504
Home Insurance
5%
$254
HOA
2%
$120
Property Management
12%
$617
CapEx
4%
$206
Vacancy
3%
$154
Maintenance
4%
$206
Other
11%
$566