Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.37% first-year return on $174k initial cash invested.
-11.37%
Cash On Cash
4.18%
Cap Rate
0.64
DSCR
$5,091
Rent
-$1,651
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,091 income − $6,742 expenses = $1,651 out of pocket
Investment Breakdown
|
Purchase Price
$744k
Downpayment
20.0%
Interest Rate
7.2%
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
$5,091
Total Expenses
$6,742
Mortgage P&I
79%
$4,042
Property Taxes
14%
$706
Home Insurance
5%
$262
HOA
0%
$0
Property Management
12%
$611
CapEx
4%
$204
Vacancy
3%
$153
Maintenance
4%
$204
Other
11%
$560