Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -12.82% first-year return on $174k initial cash invested.
-12.82%
Cash On Cash
4.12%
Cap Rate
0.61
DSCR
$4,923
Rent
-$1,862
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,923 income − $6,785 expenses = $1,862 out of pocket
Investment Breakdown
|
Purchase Price
$744k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$174k
Downpayment
20%
$149k
Closing costs
1%
$7,442
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,923
Total Expenses
$6,785
Mortgage P&I
86%
$4,218
Property Taxes
13%
$658
Home Insurance
5%
$234
HOA
0%
$0
Property Management
12%
$591
CapEx
4%
$197
Vacancy
3%
$148
Maintenance
4%
$197
Other
11%
$542