Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.13% first-year return on $173k initial cash invested.
-7.13%
Cash On Cash
4.5%
Cap Rate
0.77
DSCR
$4,532
Rent
-$1,027
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,532 income − $5,559 expenses = $1,027 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%
$7,369
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,532
Total Expenses
$5,559
Mortgage P&I
80%
$3,608
Property Taxes
3%
$152
Home Insurance
6%
$258
HOA
0%
$0
Property Management
12%
$544
CapEx
4%
$181
Vacancy
3%
$136
Maintenance
4%
$181
Other
11%
$499