Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.49% first-year return on $172k initial cash invested.
-9.49%
Cash On Cash
4.44%
Cap Rate
0.71
DSCR
$5,814
Rent
-$1,357
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,814 income − $7,171 expenses = $1,357 out of pocket
Investment Breakdown
|
Purchase Price
$731k
Downpayment
20.0%
Interest Rate
6.8%
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
$5,814
Total Expenses
$7,171
Mortgage P&I
66%
$3,831
Property Taxes
19%
$1,100
Home Insurance
5%
$262
HOA
0%
$0
Property Management
12%
$698
CapEx
4%
$233
Vacancy
3%
$174
Maintenance
4%
$233
Other
11%
$640