Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.05% first-year return on $171k initial cash invested.
-10.05%
Cash On Cash
4.23%
Cap Rate
0.67
DSCR
$4,164
Rent
-$1,432
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,164 income − $5,596 expenses = $1,432 out of pocket
Investment Breakdown
|
Purchase Price
$728k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$171k
Downpayment
20%
$146k
Closing costs
1%
$7,281
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,164
Total Expenses
$5,596
Mortgage P&I
92%
$3,834
Property Taxes
2%
$79
Home Insurance
6%
$266
HOA
0%
$0
Property Management
12%
$500
CapEx
4%
$167
Vacancy
3%
$125
Maintenance
4%
$167
Other
11%
$458