Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.64% first-year return on $173k initial cash invested.
-12.64%
Cash On Cash
3.36%
Cap Rate
0.55
DSCR
$3,861
Rent
-$1,821
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,861 income − $5,682 expenses = $1,821 out of pocket
Investment Breakdown
|
Purchase Price
$737k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$173k
Downpayment
20%
$147k
Closing costs
1%
$7,372
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,861
Total Expenses
$5,682
Mortgage P&I
97%
$3,732
Property Taxes
9%
$358
Home Insurance
7%
$280
HOA
0%
$0
Property Management
12%
$463
CapEx
4%
$154
Vacancy
3%
$116
Maintenance
4%
$154
Other
11%
$425