Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.33% first-year return on $172k initial cash invested.
-17.33%
Cash On Cash
2.72%
Cap Rate
0.41
DSCR
$3,428
Rent
-$2,489
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,428 income − $5,917 expenses = $2,489 out of pocket
Investment Breakdown
|
Purchase Price
$735k
Downpayment
20.0%
Interest Rate
7.3%
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
$3,428
Total Expenses
$5,917
Mortgage P&I
117%
$4,019
Property Taxes
13%
$461
Home Insurance
8%
$272
HOA
0%
$0
Property Management
12%
$411
CapEx
4%
$137
Vacancy
3%
$103
Maintenance
4%
$137
Other
11%
$377