Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.17% first-year return on $174k initial cash invested.
-9.17%
Cash On Cash
4.46%
Cap Rate
0.71
DSCR
$5,202
Rent
-$1,328
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,202 income − $6,530 expenses = $1,328 out of pocket
Investment Breakdown
|
Purchase Price
$742k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$174k
Downpayment
20%
$148k
Closing costs
1%
$7,422
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,202
Total Expenses
$6,530
Mortgage P&I
75%
$3,876
Property Taxes
12%
$618
Home Insurance
5%
$268
HOA
0%
$0
Property Management
12%
$624
CapEx
4%
$208
Vacancy
3%
$156
Maintenance
4%
$208
Other
11%
$572