Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.1% first-year return on $172k initial cash invested.
-9.1%
Cash On Cash
4.32%
Cap Rate
0.71
DSCR
$5,372
Rent
-$1,302
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,372 income − $6,674 expenses = $1,302 out of pocket
Investment Breakdown
|
Purchase Price
$732k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$172k
Downpayment
20%
$146k
Closing costs
1%
$7,319
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,372
Total Expenses
$6,674
Mortgage P&I
69%
$3,719
Property Taxes
16%
$871
Home Insurance
5%
$257
HOA
0%
$0
Property Management
12%
$645
CapEx
4%
$215
Vacancy
3%
$161
Maintenance
4%
$215
Other
11%
$591