Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.56% first-year return on $174k initial cash invested.
-9.56%
Cash On Cash
4.78%
Cap Rate
0.72
DSCR
$5,930
Rent
-$1,387
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,930 income − $7,317 expenses = $1,387 out of pocket
Investment Breakdown
|
Purchase Price
$743k
Downpayment
20.0%
Interest Rate
7.4%
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
$5,930
Total Expenses
$7,317
Mortgage P&I
69%
$4,109
Property Taxes
12%
$730
Home Insurance
4%
$262
HOA
3%
$200
Property Management
12%
$712
CapEx
4%
$237
Vacancy
3%
$178
Maintenance
4%
$237
Other
11%
$652