Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.79% first-year return on $173k initial cash invested.
-16.79%
Cash On Cash
2.83%
Cap Rate
0.43
DSCR
$3,102
Rent
-$2,426
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,102 income − $5,528 expenses = $2,426 out of pocket
Investment Breakdown
|
Purchase Price
$740k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$173k
Downpayment
20%
$148k
Closing costs
1%
$7,399
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,102
Total Expenses
$5,528
Mortgage P&I
130%
$4,044
Property Taxes
6%
$171
Home Insurance
8%
$259
HOA
0%
$0
Property Management
12%
$372
CapEx
4%
$124
Vacancy
3%
$93
Maintenance
4%
$124
Other
11%
$341