Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.25% first-year return on $171k initial cash invested.
-14.25%
Cash On Cash
3.13%
Cap Rate
0.51
DSCR
$4,628
Rent
-$2,025
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,628 income − $6,653 expenses = $2,025 out of pocket
Investment Breakdown
|
Purchase Price
$726k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$171k
Downpayment
20%
$145k
Closing costs
1%
$7,262
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,628
Total Expenses
$6,653
Mortgage P&I
81%
$3,733
Property Taxes
16%
$738
Home Insurance
6%
$262
HOA
8%
$347
Property Management
12%
$555
CapEx
4%
$185
Vacancy
3%
$139
Maintenance
4%
$185
Other
11%
$509