Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -14.18% first-year return on $172k initial cash invested.
-14.18%
Cash On Cash
3.32%
Cap Rate
0.52
DSCR
$4,740
Rent
-$2,031
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,740 income − $6,771 expenses = $2,031 out of pocket
Investment Breakdown
|
Purchase Price
$733k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$172k
Downpayment
20%
$147k
Closing costs
1%
$7,326
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,740
Total Expenses
$6,771
Mortgage P&I
82%
$3,867
Property Taxes
14%
$655
Home Insurance
5%
$257
HOA
8%
$380
Property Management
12%
$569
CapEx
4%
$190
Vacancy
3%
$142
Maintenance
4%
$190
Other
11%
$521