Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.26% first-year return on $173k initial cash invested.
-9.26%
Cash On Cash
4.06%
Cap Rate
0.69
DSCR
$4,911
Rent
-$1,337
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,911 income − $6,248 expenses = $1,337 out of pocket
Investment Breakdown
|
Purchase Price
$739k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$173k
Downpayment
20%
$148k
Closing costs
1%
$7,389
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,911
Total Expenses
$6,248
Mortgage P&I
74%
$3,640
Property Taxes
14%
$697
Home Insurance
5%
$243
HOA
0%
$0
Property Management
12%
$589
CapEx
4%
$196
Vacancy
3%
$147
Maintenance
4%
$196
Other
11%
$540