Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.4% first-year return on $173k initial cash invested.
-9.4%
Cash On Cash
4.11%
Cap Rate
0.69
DSCR
$4,828
Rent
-$1,353
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,828 income − $6,181 expenses = $1,353 out of pocket
Investment Breakdown
|
Purchase Price
$737k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$173k
Downpayment
20%
$147k
Closing costs
1%
$7,370
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,828
Total Expenses
$6,181
Mortgage P&I
76%
$3,685
Property Taxes
9%
$428
Home Insurance
6%
$266
HOA
3%
$161
Property Management
12%
$579
CapEx
4%
$193
Vacancy
3%
$145
Maintenance
4%
$193
Other
11%
$531