Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.41% first-year return on $172k initial cash invested.
-7.41%
Cash On Cash
4.64%
Cap Rate
0.77
DSCR
$5,241
Rent
-$1,065
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,241 income − $6,306 expenses = $1,065 out of pocket
Investment Breakdown
|
Purchase Price
$736k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$172k
Downpayment
20%
$147k
Closing costs
1%
$7,356
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,241
Total Expenses
$6,306
Mortgage P&I
71%
$3,697
Property Taxes
11%
$564
Home Insurance
5%
$262
HOA
0%
$0
Property Management
12%
$629
CapEx
4%
$210
Vacancy
3%
$157
Maintenance
4%
$210
Other
11%
$577