Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.41% first-year return on $172k initial cash invested.
-10.41%
Cash On Cash
4.38%
Cap Rate
0.67
DSCR
$4,965
Rent
-$1,493
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,965 income − $6,458 expenses = $1,493 out of pocket
Investment Breakdown
|
Purchase Price
$734k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$172k
Downpayment
20%
$147k
Closing costs
1%
$7,337
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,965
Total Expenses
$6,458
Mortgage P&I
80%
$3,971
Property Taxes
11%
$536
Home Insurance
5%
$262
HOA
0%
$0
Property Management
12%
$596
CapEx
4%
$199
Vacancy
3%
$149
Maintenance
4%
$199
Other
11%
$546