Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.04% first-year return on $172k initial cash invested.
-10.04%
Cash On Cash
4.24%
Cap Rate
0.67
DSCR
$4,632
Rent
-$1,441
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,632 income − $6,073 expenses = $1,441 out of pocket
Investment Breakdown
|
Purchase Price
$735k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$172k
Downpayment
20%
$147k
Closing costs
1%
$7,347
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,632
Total Expenses
$6,073
Mortgage P&I
83%
$3,854
Property Taxes
8%
$390
Home Insurance
5%
$254
HOA
0%
$0
Property Management
12%
$556
CapEx
4%
$185
Vacancy
3%
$139
Maintenance
4%
$185
Other
11%
$510