Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.7% first-year return on $172k initial cash invested.
-9.7%
Cash On Cash
3.94%
Cap Rate
0.66
DSCR
$4,173
Rent
-$1,393
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,173 income − $5,566 expenses = $1,393 out of pocket
Investment Breakdown
|
Purchase Price
$735k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$172k
Downpayment
20%
$147k
Closing costs
1%
$7,345
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,173
Total Expenses
$5,566
Mortgage P&I
87%
$3,635
Property Taxes
5%
$217
Home Insurance
7%
$273
HOA
1%
$22
Property Management
12%
$501
CapEx
4%
$167
Vacancy
3%
$125
Maintenance
4%
$167
Other
11%
$459