Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -0.75% first-year return on $174k initial cash invested.
-0.75%
Cash On Cash
6.23%
Cap Rate
1.04
DSCR
$6,308
Rent
-$109
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,308 income − $6,417 expenses = $109 out of pocket
Investment Breakdown
|
Purchase Price
$741k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$174k
Downpayment
20%
$148k
Closing costs
1%
$7,411
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,308
Total Expenses
$6,417
Mortgage P&I
59%
$3,704
Property Taxes
4%
$228
Home Insurance
4%
$266
HOA
1%
$75
Property Management
12%
$757
CapEx
4%
$252
Vacancy
3%
$189
Maintenance
4%
$252
Other
11%
$694