Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.81% first-year return on $172k initial cash invested.
-11.81%
Cash On Cash
3.83%
Cap Rate
0.61
DSCR
$4,560
Rent
-$1,688
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,560 income − $6,248 expenses = $1,688 out of pocket
Investment Breakdown
|
Purchase Price
$731k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$172k
Downpayment
20%
$146k
Closing costs
1%
$7,311
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,560
Total Expenses
$6,248
Mortgage P&I
84%
$3,839
Property Taxes
13%
$597
Home Insurance
6%
$262
HOA
0%
$0
Property Management
12%
$547
CapEx
4%
$182
Vacancy
3%
$137
Maintenance
4%
$182
Other
11%
$502