Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.43% first-year return on $174k initial cash invested.
-9.43%
Cash On Cash
4.13%
Cap Rate
0.68
DSCR
$4,488
Rent
-$1,371
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,488 income − $5,859 expenses = $1,371 out of pocket
Investment Breakdown
|
Purchase Price
$745k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$174k
Downpayment
20%
$149k
Closing costs
1%
$7,448
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,488
Total Expenses
$5,859
Mortgage P&I
84%
$3,757
Property Taxes
4%
$192
Home Insurance
6%
$274
HOA
2%
$108
Property Management
12%
$539
CapEx
4%
$180
Vacancy
3%
$135
Maintenance
4%
$180
Other
11%
$494