Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.44% first-year return on $171k initial cash invested.
-12.44%
Cash On Cash
3.41%
Cap Rate
0.57
DSCR
$4,648
Rent
-$1,777
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,648 income − $6,425 expenses = $1,777 out of pocket
Investment Breakdown
|
Purchase Price
$730k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$171k
Downpayment
20%
$146k
Closing costs
1%
$7,304
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,648
Total Expenses
$6,425
Mortgage P&I
79%
$3,668
Property Taxes
13%
$603
Home Insurance
6%
$280
HOA
6%
$294
Property Management
12%
$558
CapEx
4%
$186
Vacancy
3%
$139
Maintenance
4%
$186
Other
11%
$511