Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.34% first-year return on $171k initial cash invested.
-13.34%
Cash On Cash
3.28%
Cap Rate
0.53
DSCR
$3,654
Rent
-$1,901
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,654 income − $5,555 expenses = $1,901 out of pocket
Investment Breakdown
|
Purchase Price
$728k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$171k
Downpayment
20%
$146k
Closing costs
1%
$7,284
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,654
Total Expenses
$5,555
Mortgage P&I
102%
$3,744
Property Taxes
6%
$218
Home Insurance
7%
$243
HOA
3%
$108
Property Management
12%
$438
CapEx
4%
$146
Vacancy
3%
$110
Maintenance
4%
$146
Other
11%
$402