Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -22.32% first-year return on $171k initial cash invested.
-22.32%
Cash On Cash
1.02%
Cap Rate
0.17
DSCR
$2,547
Rent
-$3,174
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,547 income − $5,721 expenses = $3,174 out of pocket
Investment Breakdown
|
Purchase Price
$727k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$171k
Downpayment
20%
$145k
Closing costs
1%
$7,267
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,547
Total Expenses
$5,721
Mortgage P&I
145%
$3,690
Property Taxes
28%
$712
Home Insurance
18%
$453
HOA
0%
$0
Property Management
12%
$306
CapEx
4%
$102
Vacancy
3%
$76
Maintenance
4%
$102
Other
11%
$280