Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.01% first-year return on $172k initial cash invested.
-19.01%
Cash On Cash
1.88%
Cap Rate
0.31
DSCR
$3,822
Rent
-$2,721
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,822 income − $6,543 expenses = $2,721 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%
$7,321
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,822
Total Expenses
$6,543
Mortgage P&I
97%
$3,717
Property Taxes
31%
$1,176
Home Insurance
7%
$262
HOA
2%
$88
Property Management
12%
$459
CapEx
4%
$153
Vacancy
3%
$115
Maintenance
4%
$153
Other
11%
$420