Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -4.84% first-year return on $174k initial cash invested.
-4.84%
Cash On Cash
5.36%
Cap Rate
0.88
DSCR
$6,070
Rent
-$702
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,070 income − $6,772 expenses = $702 out of pocket
Investment Breakdown
|
Purchase Price
$743k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$174k
Downpayment
20%
$149k
Closing costs
1%
$7,426
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,070
Total Expenses
$6,772
Mortgage P&I
62%
$3,774
Property Taxes
11%
$672
Home Insurance
4%
$262
HOA
0%
$0
Property Management
12%
$728
CapEx
4%
$243
Vacancy
3%
$182
Maintenance
4%
$243
Other
11%
$668