Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.7% first-year return on $173k initial cash invested.
-8.7%
Cash On Cash
4.29%
Cap Rate
0.71
DSCR
$4,694
Rent
-$1,257
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,694 income − $5,951 expenses = $1,257 out of pocket
Investment Breakdown
|
Purchase Price
$740k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$173k
Downpayment
20%
$148k
Closing costs
1%
$7,401
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,694
Total Expenses
$5,951
Mortgage P&I
79%
$3,712
Property Taxes
8%
$382
Home Insurance
6%
$261
HOA
0%
$0
Property Management
12%
$563
CapEx
4%
$188
Vacancy
3%
$141
Maintenance
4%
$188
Other
11%
$516