Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -17.94% first-year return on $171k initial cash invested.
-17.94%
Cash On Cash
2.02%
Cap Rate
0.34
DSCR
$3,438
Rent
-$2,556
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,438 income − $5,994 expenses = $2,556 out of pocket
Investment Breakdown
|
Purchase Price
$729k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$171k
Downpayment
20%
$146k
Closing costs
1%
$7,286
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,438
Total Expenses
$5,994
Mortgage P&I
106%
$3,645
Property Taxes
22%
$766
Home Insurance
8%
$273
HOA
4%
$140
Property Management
12%
$413
CapEx
4%
$138
Vacancy
3%
$103
Maintenance
4%
$138
Other
11%
$378