Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.45% first-year return on $171k initial cash invested.
-10.45%
Cash On Cash
4.25%
Cap Rate
0.67
DSCR
$5,254
Rent
-$1,488
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,254 income − $6,742 expenses = $1,488 out of pocket
Investment Breakdown
|
Purchase Price
$728k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$171k
Downpayment
20%
$146k
Closing costs
1%
$7,283
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,254
Total Expenses
$6,742
Mortgage P&I
73%
$3,856
Property Taxes
14%
$723
Home Insurance
5%
$257
HOA
2%
$120
Property Management
12%
$630
CapEx
4%
$210
Vacancy
3%
$158
Maintenance
4%
$210
Other
11%
$578