Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -18.56% first-year return on $171k initial cash invested.
-18.56%
Cash On Cash
1.79%
Cap Rate
0.3
DSCR
$2,542
Rent
-$2,652
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,542 income − $5,194 expenses = $2,652 out of pocket
Investment Breakdown
|
Purchase Price
$731k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$171k
Downpayment
20%
$146k
Closing costs
1%
$7,306
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,542
Total Expenses
$5,194
Mortgage P&I
143%
$3,641
Property Taxes
16%
$417
Home Insurance
11%
$271
HOA
0%
$0
Property Management
12%
$305
CapEx
4%
$102
Vacancy
3%
$76
Maintenance
4%
$102
Other
11%
$280