Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.7% first-year return on $174k initial cash invested.
-9.7%
Cash On Cash
4.27%
Cap Rate
0.68
DSCR
$4,467
Rent
-$1,406
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,467 income − $5,873 expenses = $1,406 out of pocket
Investment Breakdown
|
Purchase Price
$743k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$174k
Downpayment
20%
$149k
Closing costs
1%
$7,425
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,467
Total Expenses
$5,873
Mortgage P&I
87%
$3,870
Property Taxes
5%
$218
Home Insurance
6%
$266
HOA
0%
$0
Property Management
12%
$536
CapEx
4%
$179
Vacancy
3%
$134
Maintenance
4%
$179
Other
11%
$491