Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.12% first-year return on $173k initial cash invested.
-8.12%
Cash On Cash
4.53%
Cap Rate
0.74
DSCR
$5,376
Rent
-$1,173
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,376 income − $6,549 expenses = $1,173 out of pocket
Investment Breakdown
|
Purchase Price
$739k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$173k
Downpayment
20%
$148k
Closing costs
1%
$7,393
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,376
Total Expenses
$6,549
Mortgage P&I
70%
$3,748
Property Taxes
13%
$712
Home Insurance
5%
$262
HOA
0%
$0
Property Management
12%
$645
CapEx
4%
$215
Vacancy
3%
$161
Maintenance
4%
$215
Other
11%
$591