Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.54% first-year return on $173k initial cash invested.
-7.54%
Cash On Cash
4.53%
Cap Rate
0.76
DSCR
$4,689
Rent
-$1,084
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,689 income − $5,773 expenses = $1,084 out of pocket
Investment Breakdown
|
Purchase Price
$736k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$173k
Downpayment
20%
$147k
Closing costs
1%
$7,363
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,689
Total Expenses
$5,773
Mortgage P&I
78%
$3,675
Property Taxes
5%
$240
Home Insurance
6%
$262
HOA
0%
$0
Property Management
12%
$563
CapEx
4%
$188
Vacancy
3%
$141
Maintenance
4%
$188
Other
11%
$516