Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.1% first-year return on $174k initial cash invested.
-11.1%
Cash On Cash
4.05%
Cap Rate
0.64
DSCR
$4,870
Rent
-$1,613
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,870 income − $6,483 expenses = $1,613 out of pocket
Investment Breakdown
|
Purchase Price
$745k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$174k
Downpayment
20%
$149k
Closing costs
1%
$7,446
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,870
Total Expenses
$6,483
Mortgage P&I
81%
$3,931
Property Taxes
13%
$656
Home Insurance
5%
$240
HOA
0%
$0
Property Management
12%
$584
CapEx
4%
$195
Vacancy
3%
$146
Maintenance
4%
$195
Other
11%
$536