Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.56% first-year return on $171k initial cash invested.
-10.56%
Cash On Cash
4.15%
Cap Rate
0.66
DSCR
$4,936
Rent
-$1,506
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,936 income − $6,442 expenses = $1,506 out of pocket
Investment Breakdown
|
Purchase Price
$730k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$171k
Downpayment
20%
$146k
Closing costs
1%
$7,295
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,936
Total Expenses
$6,442
Mortgage P&I
78%
$3,834
Property Taxes
12%
$579
Home Insurance
5%
$262
HOA
2%
$90
Property Management
12%
$592
CapEx
4%
$197
Vacancy
3%
$148
Maintenance
4%
$197
Other
11%
$543