Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -13.68% first-year return on $172k initial cash invested.
-13.68%
Cash On Cash
3.85%
Cap Rate
0.57
DSCR
$5,264
Rent
-$1,967
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,264 income − $7,231 expenses = $1,967 out of pocket
Investment Breakdown
|
Purchase Price
$736k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$172k
Downpayment
20%
$147k
Closing costs
1%
$7,357
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,264
Total Expenses
$7,231
Mortgage P&I
78%
$4,119
Property Taxes
19%
$1,002
Home Insurance
5%
$262
HOA
1%
$57
Property Management
12%
$632
CapEx
4%
$211
Vacancy
3%
$158
Maintenance
4%
$211
Other
11%
$579