Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.95% first-year return on $172k initial cash invested.
-10.95%
Cash On Cash
3.75%
Cap Rate
0.62
DSCR
$4,701
Rent
-$1,569
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,701 income − $6,270 expenses = $1,569 out of pocket
Investment Breakdown
|
Purchase Price
$733k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$172k
Downpayment
20%
$147k
Closing costs
1%
$7,334
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,701
Total Expenses
$6,270
Mortgage P&I
78%
$3,674
Property Taxes
13%
$602
Home Insurance
6%
$262
HOA
3%
$134
Property Management
12%
$564
CapEx
4%
$188
Vacancy
3%
$141
Maintenance
4%
$188
Other
11%
$517