Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -45.46% first-year return on $171k initial cash invested.
-45.46%
Cash On Cash
-4.7%
Cap Rate
-0.81
DSCR
$2,920
Rent
-$6,466
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,920 income − $9,386 expenses = $6,466 out of pocket
Investment Breakdown
|
Purchase Price
$727k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$171k
Downpayment
20%
$145k
Closing costs
1%
$7,270
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,920
Total Expenses
$9,386
Mortgage P&I
120%
$3,504
Property Taxes
158%
$4,620
Home Insurance
9%
$269
HOA
0%
$0
Property Management
12%
$350
CapEx
4%
$117
Vacancy
3%
$88
Maintenance
4%
$117
Other
11%
$321