Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -7.27% first-year return on $174k initial cash invested.
-7.27%
Cash On Cash
4.43%
Cap Rate
0.76
DSCR
$4,724
Rent
-$1,056
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,724 income − $5,780 expenses = $1,056 out of pocket
Investment Breakdown
|
Purchase Price
$744k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$174k
Downpayment
20%
$149k
Closing costs
1%
$7,441
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,724
Total Expenses
$5,780
Mortgage P&I
76%
$3,611
Property Taxes
6%
$294
Home Insurance
6%
$268
HOA
0%
$0
Property Management
12%
$567
CapEx
4%
$189
Vacancy
3%
$142
Maintenance
4%
$189
Other
11%
$520