Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.01% first-year return on $173k initial cash invested.
-9.01%
Cash On Cash
4.08%
Cap Rate
0.7
DSCR
$5,264
Rent
-$1,296
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,264 income − $6,560 expenses = $1,296 out of pocket
Investment Breakdown
|
Purchase Price
$737k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$173k
Downpayment
20%
$147k
Closing costs
1%
$7,366
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,264
Total Expenses
$6,560
Mortgage P&I
68%
$3,590
Property Taxes
17%
$917
Home Insurance
5%
$258
HOA
0%
$4
Property Management
12%
$632
CapEx
4%
$211
Vacancy
3%
$158
Maintenance
4%
$211
Other
11%
$579