Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.91% first-year return on $173k initial cash invested.
-9.91%
Cash On Cash
3.89%
Cap Rate
0.66
DSCR
$4,422
Rent
-$1,432
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,422 income − $5,854 expenses = $1,432 out of pocket
Investment Breakdown
|
Purchase Price
$740k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$173k
Downpayment
20%
$148k
Closing costs
1%
$7,401
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,422
Total Expenses
$5,854
Mortgage P&I
83%
$3,656
Property Taxes
8%
$370
Home Insurance
6%
$262
HOA
1%
$62
Property Management
12%
$531
CapEx
4%
$177
Vacancy
3%
$133
Maintenance
4%
$177
Other
11%
$486