Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.88% first-year return on $172k initial cash invested.
-6.88%
Cash On Cash
4.93%
Cap Rate
0.79
DSCR
$4,902
Rent
-$987
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,902 income − $5,889 expenses = $987 out of pocket
Investment Breakdown
|
Purchase Price
$734k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$172k
Downpayment
20%
$147k
Closing costs
1%
$7,341
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,902
Total Expenses
$5,889
Mortgage P&I
78%
$3,808
Property Taxes
1%
$61
Home Insurance
5%
$262
HOA
2%
$92
Property Management
12%
$588
CapEx
4%
$196
Vacancy
3%
$147
Maintenance
4%
$196
Other
11%
$539