Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -11.57% first-year return on $174k initial cash invested.
-11.57%
Cash On Cash
4.22%
Cap Rate
0.64
DSCR
$5,292
Rent
-$1,678
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,292 income − $6,970 expenses = $1,678 out of pocket
Investment Breakdown
|
Purchase Price
$743k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$174k
Downpayment
20%
$149k
Closing costs
1%
$7,430
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,292
Total Expenses
$6,970
Mortgage P&I
77%
$4,078
Property Taxes
15%
$812
Home Insurance
5%
$280
HOA
0%
$0
Property Management
12%
$635
CapEx
4%
$212
Vacancy
3%
$159
Maintenance
4%
$212
Other
11%
$582