Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -8.77% first-year return on $174k initial cash invested.
-8.77%
Cash On Cash
4.49%
Cap Rate
0.73
DSCR
$5,523
Rent
-$1,269
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,523 income − $6,792 expenses = $1,269 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%
$7,407
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,523
Total Expenses
$6,792
Mortgage P&I
69%
$3,819
Property Taxes
15%
$832
Home Insurance
5%
$262
HOA
0%
$0
Property Management
12%
$663
CapEx
4%
$221
Vacancy
3%
$166
Maintenance
4%
$221
Other
11%
$608