Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -6.2% first-year return on $174k initial cash invested.
-6.2%
Cash On Cash
4.95%
Cap Rate
0.82
DSCR
$5,652
Rent
-$897
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,652 income − $6,549 expenses = $897 out of pocket
Investment Breakdown
|
Purchase Price
$741k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$174k
Downpayment
20%
$148k
Closing costs
1%
$7,405
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,652
Total Expenses
$6,549
Mortgage P&I
66%
$3,724
Property Taxes
11%
$641
Home Insurance
5%
$262
HOA
0%
$0
Property Management
12%
$678
CapEx
4%
$226
Vacancy
3%
$170
Maintenance
4%
$226
Other
11%
$622