Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.3% first-year return on $172k initial cash invested.
-12.3%
Cash On Cash
3.4%
Cap Rate
0.57
DSCR
$4,326
Rent
-$1,767
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,326 income − $6,093 expenses = $1,767 out of pocket
Investment Breakdown
|
Purchase Price
$735k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$172k
Downpayment
20%
$147k
Closing costs
1%
$7,349
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,326
Total Expenses
$6,093
Mortgage P&I
85%
$3,677
Property Taxes
16%
$684
Home Insurance
6%
$261
HOA
0%
$0
Property Management
12%
$519
CapEx
4%
$173
Vacancy
3%
$130
Maintenance
4%
$173
Other
11%
$476