Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.17% first-year return on $171k initial cash invested.
-11.17%
Cash On Cash
3.9%
Cap Rate
0.62
DSCR
$4,072
Rent
-$1,593
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,072 income − $5,665 expenses = $1,593 out of pocket
Investment Breakdown
|
Purchase Price
$729k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$171k
Downpayment
20%
$146k
Closing costs
1%
$7,289
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,072
Total Expenses
$5,665
Mortgage P&I
93%
$3,800
Property Taxes
5%
$193
Home Insurance
7%
$268
HOA
0%
$19
Property Management
12%
$489
CapEx
4%
$163
Vacancy
3%
$122
Maintenance
4%
$163
Other
11%
$448