Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.65% first-year return on $173k initial cash invested.
-8.65%
Cash On Cash
4.44%
Cap Rate
0.73
DSCR
$5,571
Rent
-$1,246
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,571 income − $6,817 expenses = $1,246 out of pocket
Investment Breakdown
|
Purchase Price
$737k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$173k
Downpayment
20%
$147k
Closing costs
1%
$7,371
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,571
Total Expenses
$6,817
Mortgage P&I
67%
$3,752
Property Taxes
16%
$913
Home Insurance
5%
$257
HOA
0%
$0
Property Management
12%
$669
CapEx
4%
$223
Vacancy
3%
$167
Maintenance
4%
$223
Other
11%
$613