Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.7% first-year return on $171k initial cash invested.
-8.7%
Cash On Cash
4.29%
Cap Rate
0.72
DSCR
$5,262
Rent
-$1,238
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,262 income − $6,500 expenses = $1,238 out of pocket
Investment Breakdown
|
Purchase Price
$728k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$171k
Downpayment
20%
$146k
Closing costs
1%
$7,277
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,262
Total Expenses
$6,500
Mortgage P&I
69%
$3,629
Property Taxes
15%
$809
Home Insurance
5%
$257
HOA
0%
$17
Property Management
12%
$631
CapEx
4%
$210
Vacancy
3%
$158
Maintenance
4%
$210
Other
11%
$579