Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.69% first-year return on $173k initial cash invested.
-12.69%
Cash On Cash
3.39%
Cap Rate
0.56
DSCR
$4,461
Rent
-$1,831
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,461 income − $6,292 expenses = $1,831 out of pocket
Investment Breakdown
|
Purchase Price
$739k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$173k
Downpayment
20%
$148k
Closing costs
1%
$7,388
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,461
Total Expenses
$6,292
Mortgage P&I
84%
$3,740
Property Taxes
17%
$770
Home Insurance
6%
$266
HOA
0%
$0
Property Management
12%
$535
CapEx
4%
$178
Vacancy
3%
$134
Maintenance
4%
$178
Other
11%
$491