Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.52% first-year return on $173k initial cash invested.
-9.52%
Cash On Cash
4.17%
Cap Rate
0.69
DSCR
$4,836
Rent
-$1,370
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,836 income − $6,206 expenses = $1,370 out of pocket
Investment Breakdown
|
Purchase Price
$736k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$173k
Downpayment
20%
$147k
Closing costs
1%
$7,364
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,836
Total Expenses
$6,206
Mortgage P&I
77%
$3,739
Property Taxes
11%
$549
Home Insurance
5%
$254
HOA
0%
$21
Property Management
12%
$580
CapEx
4%
$193
Vacancy
3%
$145
Maintenance
4%
$193
Other
11%
$532