Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.27% first-year return on $172k initial cash invested.
-11.27%
Cash On Cash
3.65%
Cap Rate
0.61
DSCR
$4,628
Rent
-$1,617
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,628 income − $6,245 expenses = $1,617 out of pocket
Investment Breakdown
|
Purchase Price
$734k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$172k
Downpayment
20%
$147k
Closing costs
1%
$7,342
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,628
Total Expenses
$6,245
Mortgage P&I
79%
$3,665
Property Taxes
14%
$642
Home Insurance
6%
$262
HOA
2%
$103
Property Management
12%
$555
CapEx
4%
$185
Vacancy
3%
$139
Maintenance
4%
$185
Other
11%
$509