Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.48% first-year return on $174k initial cash invested.
-10.48%
Cash On Cash
4.38%
Cap Rate
0.67
DSCR
$4,782
Rent
-$1,520
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,782 income − $6,302 expenses = $1,520 out of pocket
Investment Breakdown
|
Purchase Price
$743k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$174k
Downpayment
20%
$149k
Closing costs
1%
$7,434
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,782
Total Expenses
$6,302
Mortgage P&I
84%
$4,040
Property Taxes
7%
$326
Home Insurance
6%
$269
HOA
1%
$42
Property Management
12%
$574
CapEx
4%
$191
Vacancy
3%
$143
Maintenance
4%
$191
Other
11%
$526