Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -19.46% first-year return on $174k initial cash invested.
-19.46%
Cash On Cash
1.61%
Cap Rate
0.27
DSCR
$2,052
Rent
-$2,816
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,052 income − $4,868 expenses = $2,816 out of pocket
Investment Breakdown
|
Purchase Price
$741k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$174k
Downpayment
20%
$148k
Closing costs
1%
$7,413
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$2,052
Total Expenses
$4,868
Mortgage P&I
182%
$3,727
Property Taxes
6%
$119
Home Insurance
16%
$324
HOA
0%
$0
Property Management
12%
$246
CapEx
4%
$82
Vacancy
3%
$62
Maintenance
4%
$82
Other
11%
$226