Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.75% first-year return on $172k initial cash invested.
-12.75%
Cash On Cash
3.2%
Cap Rate
0.54
DSCR
$4,074
Rent
-$1,827
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,074 income − $5,901 expenses = $1,827 out of pocket
Investment Breakdown
|
Purchase Price
$733k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$172k
Downpayment
20%
$147k
Closing costs
1%
$7,329
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,074
Total Expenses
$5,901
Mortgage P&I
89%
$3,617
Property Taxes
16%
$637
Home Insurance
6%
$262
HOA
0%
$0
Property Management
12%
$489
CapEx
4%
$163
Vacancy
3%
$122
Maintenance
4%
$163
Other
11%
$448