Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.83% first-year return on $171k initial cash invested.
-11.83%
Cash On Cash
3.59%
Cap Rate
0.59
DSCR
$4,054
Rent
-$1,685
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,054 income − $5,739 expenses = $1,685 out of pocket
Investment Breakdown
|
Purchase Price
$728k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$171k
Downpayment
20%
$146k
Closing costs
1%
$7,282
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,054
Total Expenses
$5,739
Mortgage P&I
91%
$3,701
Property Taxes
10%
$391
Home Insurance
7%
$269
HOA
0%
$0
Property Management
12%
$486
CapEx
4%
$162
Vacancy
3%
$122
Maintenance
4%
$162
Other
11%
$446