Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.78% first-year return on $172k initial cash invested.
-9.78%
Cash On Cash
4.13%
Cap Rate
0.68
DSCR
$4,875
Rent
-$1,402
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,875 income − $6,277 expenses = $1,402 out of pocket
Investment Breakdown
|
Purchase Price
$734k
Downpayment
20.0%
Interest Rate
6.5%
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
$4,875
Total Expenses
$6,277
Mortgage P&I
77%
$3,730
Property Taxes
13%
$631
Home Insurance
5%
$259
HOA
0%
$0
Property Management
12%
$585
CapEx
4%
$195
Vacancy
3%
$146
Maintenance
4%
$195
Other
11%
$536