Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.99% first-year return on $171k initial cash invested.
-7.99%
Cash On Cash
4.68%
Cap Rate
0.75
DSCR
$5,360
Rent
-$1,141
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,360 income − $6,501 expenses = $1,141 out of pocket
Investment Breakdown
|
Purchase Price
$730k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$171k
Downpayment
20%
$146k
Closing costs
1%
$7,304
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,360
Total Expenses
$6,501
Mortgage P&I
70%
$3,773
Property Taxes
11%
$606
Home Insurance
5%
$259
HOA
1%
$41
Property Management
12%
$643
CapEx
4%
$214
Vacancy
3%
$161
Maintenance
4%
$214
Other
11%
$590