Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.98% first-year return on $173k initial cash invested.
-16.98%
Cash On Cash
2.3%
Cap Rate
0.38
DSCR
$2,686
Rent
-$2,445
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,686 income − $5,131 expenses = $2,445 out of pocket
Investment Breakdown
|
Purchase Price
$737k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$173k
Downpayment
20%
$147k
Closing costs
1%
$7,373
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,686
Total Expenses
$5,131
Mortgage P&I
140%
$3,751
Property Taxes
7%
$195
Home Insurance
10%
$273
HOA
0%
$0
Property Management
12%
$322
CapEx
4%
$107
Vacancy
3%
$81
Maintenance
4%
$107
Other
11%
$295