Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.6% first-year return on $173k initial cash invested.
-8.6%
Cash On Cash
4.49%
Cap Rate
0.73
DSCR
$5,775
Rent
-$1,240
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,775 income − $7,015 expenses = $1,240 out of pocket
Investment Breakdown
|
Purchase Price
$739k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$173k
Downpayment
20%
$148k
Closing costs
1%
$7,386
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,775
Total Expenses
$7,015
Mortgage P&I
65%
$3,773
Property Taxes
17%
$1,008
Home Insurance
5%
$271
HOA
0%
$0
Property Management
12%
$693
CapEx
4%
$231
Vacancy
3%
$173
Maintenance
4%
$231
Other
11%
$635