Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.6% first-year return on $172k initial cash invested.
-7.6%
Cash On Cash
4.52%
Cap Rate
0.75
DSCR
$4,742
Rent
-$1,090
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,742 income − $5,832 expenses = $1,090 out of pocket
Investment Breakdown
|
Purchase Price
$733k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$172k
Downpayment
20%
$147k
Closing costs
1%
$7,333
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,742
Total Expenses
$5,832
Mortgage P&I
77%
$3,663
Property Taxes
6%
$273
Home Insurance
6%
$262
HOA
0%
$21
Property Management
12%
$569
CapEx
4%
$190
Vacancy
3%
$142
Maintenance
4%
$190
Other
11%
$522