Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.3% first-year return on $171k initial cash invested.
-14.3%
Cash On Cash
3.28%
Cap Rate
0.51
DSCR
$3,930
Rent
-$2,034
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,930 income − $5,964 expenses = $2,034 out of pocket
Investment Breakdown
|
Purchase Price
$727k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$171k
Downpayment
20%
$145k
Closing costs
1%
$7,271
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,930
Total Expenses
$5,964
Mortgage P&I
98%
$3,865
Property Taxes
10%
$393
Home Insurance
7%
$262
HOA
3%
$108
Property Management
12%
$472
CapEx
4%
$157
Vacancy
3%
$118
Maintenance
4%
$157
Other
11%
$432