Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -10.69% first-year return on $174k initial cash invested.
-10.69%
Cash On Cash
3.82%
Cap Rate
0.63
DSCR
$4,706
Rent
-$1,547
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,706 income − $6,253 expenses = $1,547 out of pocket
Investment Breakdown
|
Purchase Price
$741k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$174k
Downpayment
20%
$148k
Closing costs
1%
$7,411
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,706
Total Expenses
$6,253
Mortgage P&I
79%
$3,717
Property Taxes
14%
$670
Home Insurance
6%
$266
HOA
0%
$0
Property Management
12%
$565
CapEx
4%
$188
Vacancy
3%
$141
Maintenance
4%
$188
Other
11%
$518