Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.82% first-year return on $171k initial cash invested.
-8.82%
Cash On Cash
4.4%
Cap Rate
0.72
DSCR
$5,202
Rent
-$1,258
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,202 income − $6,460 expenses = $1,258 out of pocket
Investment Breakdown
|
Purchase Price
$729k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$171k
Downpayment
20%
$146k
Closing costs
1%
$7,290
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,202
Total Expenses
$6,460
Mortgage P&I
72%
$3,720
Property Taxes
14%
$717
Home Insurance
5%
$255
HOA
0%
$0
Property Management
12%
$624
CapEx
4%
$208
Vacancy
3%
$156
Maintenance
4%
$208
Other
11%
$572