Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -9.95% first-year return on $173k initial cash invested.
-9.95%
Cash On Cash
4.15%
Cap Rate
0.67
DSCR
$5,050
Rent
-$1,438
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,050 income − $6,488 expenses = $1,438 out of pocket
Investment Breakdown
|
Purchase Price
$740k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$173k
Downpayment
20%
$148k
Closing costs
1%
$7,402
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$5,050
Total Expenses
$6,488
Mortgage P&I
75%
$3,796
Property Taxes
14%
$712
Home Insurance
5%
$262
HOA
0%
$0
Property Management
12%
$606
CapEx
4%
$202
Vacancy
3%
$152
Maintenance
4%
$202
Other
11%
$556