Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.23% first-year return on $173k initial cash invested.
-10.23%
Cash On Cash
3.94%
Cap Rate
0.65
DSCR
$4,845
Rent
-$1,473
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,845 income − $6,318 expenses = $1,473 out of pocket
Investment Breakdown
|
Purchase Price
$737k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$173k
Downpayment
20%
$147k
Closing costs
1%
$7,367
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,845
Total Expenses
$6,318
Mortgage P&I
76%
$3,700
Property Taxes
15%
$710
Home Insurance
5%
$261
HOA
0%
$0
Property Management
12%
$581
CapEx
4%
$194
Vacancy
3%
$145
Maintenance
4%
$194
Other
11%
$533