Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.61% first-year return on $171k initial cash invested.
-10.61%
Cash On Cash
4.37%
Cap Rate
0.67
DSCR
$4,570
Rent
-$1,511
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,570 income − $6,081 expenses = $1,511 out of pocket
Investment Breakdown
|
Purchase Price
$728k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$171k
Downpayment
20%
$146k
Closing costs
1%
$7,277
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,570
Total Expenses
$6,081
Mortgage P&I
87%
$3,979
Property Taxes
6%
$266
Home Insurance
6%
$257
HOA
1%
$25
Property Management
12%
$548
CapEx
4%
$183
Vacancy
3%
$137
Maintenance
4%
$183
Other
11%
$503