Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.33% first-year return on $172k initial cash invested.
-7.33%
Cash On Cash
4.77%
Cap Rate
0.77
DSCR
$4,882
Rent
-$1,048
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,882 income − $5,930 expenses = $1,048 out of pocket
Investment Breakdown
|
Purchase Price
$731k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$172k
Downpayment
20%
$146k
Closing costs
1%
$7,314
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,882
Total Expenses
$5,930
Mortgage P&I
77%
$3,762
Property Taxes
5%
$224
Home Insurance
5%
$266
HOA
0%
$19
Property Management
12%
$586
CapEx
4%
$195
Vacancy
3%
$146
Maintenance
4%
$195
Other
11%
$537