Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.24% first-year return on $173k initial cash invested.
-9.24%
Cash On Cash
4.86%
Cap Rate
0.73
DSCR
$5,763
Rent
-$1,333
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,763 income − $7,096 expenses = $1,333 out of pocket
Investment Breakdown
|
Purchase Price
$739k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$173k
Downpayment
20%
$148k
Closing costs
1%
$7,386
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,763
Total Expenses
$7,096
Mortgage P&I
71%
$4,093
Property Taxes
11%
$659
Home Insurance
4%
$259
HOA
2%
$124
Property Management
12%
$692
CapEx
4%
$231
Vacancy
3%
$173
Maintenance
4%
$231
Other
11%
$634