Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.05% first-year return on $172k initial cash invested.
-7.05%
Cash On Cash
4.63%
Cap Rate
0.78
DSCR
$4,899
Rent
-$1,012
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,899 income − $5,911 expenses = $1,012 out of pocket
Investment Breakdown
|
Purchase Price
$734k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$172k
Downpayment
20%
$147k
Closing costs
1%
$7,344
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,899
Total Expenses
$5,911
Mortgage P&I
75%
$3,652
Property Taxes
7%
$335
Home Insurance
5%
$258
HOA
0%
$0
Property Management
12%
$588
CapEx
4%
$196
Vacancy
3%
$147
Maintenance
4%
$196
Other
11%
$539