Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -24.21% first-year return on $174k initial cash invested.
-24.21%
Cash On Cash
0.45%
Cap Rate
0.08
DSCR
$1,833
Rent
-$3,516
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,833 income − $5,349 expenses = $3,516 out of pocket
Investment Breakdown
|
Purchase Price
$744k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$174k
Downpayment
20%
$149k
Closing costs
1%
$7,440
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$1,833
Total Expenses
$5,349
Mortgage P&I
203%
$3,724
Property Taxes
40%
$740
Home Insurance
14%
$262
HOA
0%
$0
Property Management
12%
$220
CapEx
4%
$73
Vacancy
3%
$55
Maintenance
4%
$73
Other
11%
$202