Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -15.48% first-year return on $174k initial cash invested.
-15.48%
Cash On Cash
2.84%
Cap Rate
0.46
DSCR
$3,860
Rent
-$2,240
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,860 income − $6,100 expenses = $2,240 out of pocket
Investment Breakdown
|
Purchase Price
$741k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$174k
Downpayment
20%
$148k
Closing costs
1%
$7,412
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$3,860
Total Expenses
$6,100
Mortgage P&I
99%
$3,839
Property Taxes
18%
$678
Home Insurance
7%
$271
HOA
0%
$0
Property Management
12%
$463
CapEx
4%
$154
Vacancy
3%
$116
Maintenance
4%
$154
Other
11%
$425