Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.52% first-year return on $174k initial cash invested.
-12.52%
Cash On Cash
3.96%
Cap Rate
0.6
DSCR
$4,668
Rent
-$1,816
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,668 income − $6,484 expenses = $1,816 out of pocket
Investment Breakdown
|
Purchase Price
$743k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$174k
Downpayment
20%
$149k
Closing costs
1%
$7,431
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,668
Total Expenses
$6,484
Mortgage P&I
87%
$4,080
Property Taxes
12%
$537
Home Insurance
6%
$280
HOA
0%
$0
Property Management
12%
$560
CapEx
4%
$187
Vacancy
3%
$140
Maintenance
4%
$187
Other
11%
$513