Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10% first-year return on $172k initial cash invested.
-10%
Cash On Cash
4.03%
Cap Rate
0.66
DSCR
$4,348
Rent
-$1,434
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,348 income − $5,782 expenses = $1,434 out of pocket
Investment Breakdown
|
Purchase Price
$734k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$172k
Downpayment
20%
$147k
Closing costs
1%
$7,335
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,348
Total Expenses
$5,782
Mortgage P&I
86%
$3,724
Property Taxes
5%
$230
Home Insurance
8%
$350
HOA
0%
$0
Property Management
12%
$522
CapEx
4%
$174
Vacancy
3%
$130
Maintenance
4%
$174
Other
11%
$478