Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.06% first-year return on $172k initial cash invested.
-9.06%
Cash On Cash
4.06%
Cap Rate
0.69
DSCR
$4,749
Rent
-$1,302
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,749 income − $6,051 expenses = $1,302 out of pocket
Investment Breakdown
|
Purchase Price
$736k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$172k
Downpayment
20%
$147k
Closing costs
1%
$7,355
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,749
Total Expenses
$6,051
Mortgage P&I
76%
$3,601
Property Taxes
13%
$603
Home Insurance
5%
$233
HOA
0%
$0
Property Management
12%
$570
CapEx
4%
$190
Vacancy
3%
$142
Maintenance
4%
$190
Other
11%
$522