Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.54% first-year return on $173k initial cash invested.
-7.54%
Cash On Cash
4.54%
Cap Rate
0.76
DSCR
$4,600
Rent
-$1,085
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,600 income − $5,685 expenses = $1,085 out of pocket
Investment Breakdown
|
Purchase Price
$737k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$173k
Downpayment
20%
$147k
Closing costs
1%
$7,370
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,600
Total Expenses
$5,685
Mortgage P&I
80%
$3,687
Property Taxes
4%
$176
Home Insurance
6%
$258
HOA
0%
$0
Property Management
12%
$552
CapEx
4%
$184
Vacancy
3%
$138
Maintenance
4%
$184
Other
11%
$506