Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -22.02% first-year return on $174k initial cash invested.
-22.02%
Cash On Cash
1.49%
Cap Rate
0.23
DSCR
$3,114
Rent
-$3,184
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,114 income − $6,298 expenses = $3,184 out of pocket
Investment Breakdown
|
Purchase Price
$741k
Downpayment
20.0%
Interest Rate
7.1%
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
$3,114
Total Expenses
$6,298
Mortgage P&I
128%
$3,977
Property Taxes
32%
$990
Home Insurance
9%
$271
HOA
0%
$0
Property Management
12%
$374
CapEx
4%
$125
Vacancy
3%
$93
Maintenance
4%
$125
Other
11%
$343