Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -5.63% first-year return on $174k initial cash invested.
-5.63%
Cash On Cash
5.04%
Cap Rate
0.84
DSCR
$5,756
Rent
-$816
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,756 income − $6,572 expenses = $816 out of pocket
Investment Breakdown
|
Purchase Price
$742k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$174k
Downpayment
20%
$148k
Closing costs
1%
$7,420
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,756
Total Expenses
$6,572
Mortgage P&I
64%
$3,703
Property Taxes
11%
$650
Home Insurance
5%
$262
HOA
0%
$0
Property Management
12%
$691
CapEx
4%
$230
Vacancy
3%
$173
Maintenance
4%
$230
Other
11%
$633