Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.33% first-year return on $174k initial cash invested.
-9.33%
Cash On Cash
4.58%
Cap Rate
0.71
DSCR
$5,085
Rent
-$1,355
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,085 income − $6,440 expenses = $1,355 out of pocket
Investment Breakdown
|
Purchase Price
$744k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$174k
Downpayment
20%
$149k
Closing costs
1%
$7,438
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,085
Total Expenses
$6,440
Mortgage P&I
78%
$3,988
Property Taxes
5%
$242
Home Insurance
5%
$268
HOA
4%
$214
Property Management
12%
$610
CapEx
4%
$203
Vacancy
3%
$153
Maintenance
4%
$203
Other
11%
$559